Flat
M4
2 beds
2 baths
Mount Yard, Meadowside, 2 Old Mount Street, Manchester M4
North West, England · M4
View property listing
Initial Investment
£89,300First YearProfit From Rental Income
£13,763
↗ 15%After 5 Years
Change In Property Value
£74,186
↗ 26%After 5 Years
Return On Investment
98%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,000 | £18,270 | £18,727 | £19,195 | £19,771 | £93,962 |
| Total Expenses | £15,226 | £15,299 | £15,388 | £15,479 | £15,579 | £76,972 |
| Profit Before Tax | £2,774 | £2,971 | £3,339 | £3,716 | £4,192 | £16,991 |
| Profit After Tax | £2,247 | £2,406 | £2,704 | £3,010 | £3,395 | £13,763 |
| Change In Property Value | £8,640 | £8,899 | £16,805 | £19,341 | £20,501 | £74,186 |
| Net Return | £10,887 | £11,305 | £19,509 | £22,351 | £23,896 | £87,948 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 12% | 13% | 22% | 25% | 27% | 98% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change