Flat
M4
3 beds
3 baths
Bmv Manchester Investment, Manchester M4
North West, England · M4
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£30,566
↗ 21%After 5 Years
Change In Property Value
£115,915
↗ 26%After 5 Years
Return On Investment
100%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £29,256 | £29,695 | £30,437 | £31,198 | £32,134 | £152,720 |
| Total Expenses | £22,779 | £22,869 | £22,986 | £23,106 | £23,243 | £114,984 |
| Profit Before Tax | £6,477 | £6,826 | £7,451 | £8,092 | £8,891 | £37,736 |
| Profit After Tax | £5,246 | £5,529 | £6,035 | £6,554 | £7,202 | £30,566 |
| Change In Property Value | £13,500 | £13,905 | £26,257 | £30,220 | £32,033 | £115,915 |
| Net Return | £18,746 | £19,434 | £32,292 | £36,774 | £39,235 | £146,481 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 13% | 13% | 22% | 25% | 27% | 100% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change