Flat
M4
2 beds
2 baths
Cypress Place, 9 New Century Park, Manchester M4
North West, England · M4
View property listing
Initial Investment
£64,000First YearProfit From Rental Income
£12,596
↗ 20%After 5 Years
Change In Property Value
£54,094
↗ 26%After 5 Years
Return On Investment
104%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,400 | £14,616 | £14,981 | £15,356 | £15,817 | £75,170 |
| Total Expenses | £11,772 | £11,839 | £11,919 | £12,000 | £12,089 | £59,619 |
| Profit Before Tax | £2,628 | £2,777 | £3,063 | £3,356 | £3,728 | £15,551 |
| Profit After Tax | £2,129 | £2,249 | £2,481 | £2,718 | £3,019 | £12,596 |
| Change In Property Value | £6,300 | £6,489 | £12,253 | £14,103 | £14,949 | £54,094 |
| Net Return | £8,429 | £8,738 | £14,734 | £16,821 | £17,968 | £66,690 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 13% | 14% | 23% | 26% | 28% | 104% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change