Flat M4 3 beds 2 baths

Mount Yard, Meadowside, 2 Old Mount Street, Manchester M4

North West, England · M4

Initial Investment

First Year

£135,500First Year

Profit From Rental Income

After 5 Years

£8,535

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£108,187

↗ 26%After 5 Years

Return On Investment

86%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,200	£22,533	£23,096	£23,674	£24,384	£115,887
Total Expenses	£20,884	£20,963	£21,062	£21,164	£21,277	£105,349
Profit Before Tax	£1,317	£1,570	£2,034	£2,510	£3,107	£10,538
Profit After Tax	£1,066	£1,272	£1,648	£2,033	£2,516	£8,535
Change In Property Value	£12,600	£12,978	£24,507	£28,205	£29,897	£108,187
Net Return	£13,666	£14,250	£26,155	£30,238	£32,414	£116,723
Return From Rental Income (%)	1%	1%	1%	2%	2%	6%
Total Net Return (%)	10%	11%	19%	22%	24%	86%

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