Flat
M4
2 beds
1 bath
Victoria Square, Manchester M4
North West, England · M4
View property listing
Initial Investment
£142,850First YearProfit From Rental Income
£29,775
↗ 21%After 5 Years
Change In Property Value
£113,597
↗ 26%After 5 Years
Return On Investment
100%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £28,668 | £29,098 | £29,825 | £30,571 | £31,488 | £149,651 |
| Total Expenses | £22,363 | £22,452 | £22,568 | £22,687 | £22,821 | £112,892 |
| Profit Before Tax | £6,305 | £6,646 | £7,257 | £7,884 | £8,667 | £36,759 |
| Profit After Tax | £5,107 | £5,383 | £5,878 | £6,386 | £7,020 | £29,775 |
| Change In Property Value | £13,230 | £13,627 | £25,732 | £29,615 | £31,392 | £113,597 |
| Net Return | £18,337 | £19,010 | £31,611 | £36,002 | £38,413 | £143,372 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 13% | 13% | 22% | 25% | 27% | 100% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change