Flat
M4
1 bed
1 bath
William Sutton Building, 4 Old Mill Street, Manchester M4
North West, England · M4
View property listing
Initial Investment
£24,415First YearProfit From Rental Income
£-2,079
↘ -9%After 5 Years
Change In Property Value
£20,105
↗ 26%After 5 Years
Return On Investment
74%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,076 | £5,152 | £5,281 | £5,413 | £5,575 | £26,497 |
| Total Expenses | £5,604 | £5,658 | £5,714 | £5,771 | £5,830 | £28,576 |
| Profit Before Tax | £-528 | £-506 | £-433 | £-358 | £-254 | £-2,079 |
| Profit After Tax | £-528 | £-506 | £-433 | £-358 | £-254 | £-2,079 |
| Change In Property Value | £2,342 | £2,412 | £4,554 | £5,241 | £5,556 | £20,105 |
| Net Return | £1,813 | £1,906 | £4,121 | £4,884 | £5,302 | £18,026 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -9% |
| Total Net Return (%) | 7% | 8% | 17% | 20% | 22% | 74% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change