Flat
M4
2 beds
2 baths
Old Mill Street, Manchester M4
North West, England · M4
View property listing
Initial Investment
£39,587First YearProfit From Rental Income
£2,702
↗ 7%After 5 Years
Change In Property Value
£33,132
↗ 26%After 5 Years
Return On Investment
91%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,364 | £8,489 | £8,702 | £8,919 | £9,187 | £43,661 |
| Total Expenses | £7,940 | £7,998 | £8,062 | £8,128 | £8,197 | £40,325 |
| Profit Before Tax | £424 | £491 | £639 | £791 | £989 | £3,336 |
| Profit After Tax | £344 | £398 | £518 | £641 | £801 | £2,702 |
| Change In Property Value | £3,859 | £3,975 | £7,505 | £8,638 | £9,156 | £33,132 |
| Net Return | £4,203 | £4,372 | £8,023 | £9,279 | £9,958 | £35,834 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 11% | 11% | 20% | 23% | 25% | 91% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change