Flat M4 2 beds 2 baths

Cypress Place, 9 New Century Park, Manchester M4

North West, England · M4

Initial Investment

First Year

£62,500First Year

Profit From Rental Income

After 5 Years

£17,966

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£52,806

↗ 26%After 5 Years

Return On Investment

113%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,600	£15,834	£16,230	£16,636	£17,135	£81,434
Total Expenses	£11,693	£11,763	£11,845	£11,930	£12,022	£59,254
Profit Before Tax	£3,907	£4,071	£4,385	£4,706	£5,112	£22,181
Profit After Tax	£3,164	£3,298	£3,551	£3,812	£4,141	£17,966
Change In Property Value	£6,150	£6,335	£11,962	£13,767	£14,593	£52,806
Net Return	£9,314	£9,632	£15,513	£17,578	£18,734	£70,772
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	15%	15%	25%	28%	30%	113%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change