Flat M4 2 beds 1 bath

Joiner Street, Manchester M4

North West, England · M4

Initial Investment

First Year

£33,100First Year

Profit From Rental Income

After 5 Years

£834

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£27,562

↗ 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	£6,960	£7,064	£7,241	£7,422	£7,645	£36,332
Total Expenses	£6,941	£6,998	£7,058	£7,120	£7,185	£35,303
Profit Before Tax	£19	£67	£183	£302	£460	£1,030
Profit After Tax	£15	£54	£148	£244	£372	£834
Change In Property Value	£3,210	£3,306	£6,243	£7,186	£7,617	£27,562
Net Return	£3,225	£3,360	£6,391	£7,430	£7,989	£28,396
Return From Rental Income (%)	0%	0%	0%	1%	1%	3%
Total Net Return (%)	10%	10%	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