Flat M4 1 bed 1 bath

Bmv Manchester Investment, Manchester M4

North West, England · M4

Initial Investment

First Year

£69,985First Year

Profit From Rental Income

After 5 Years

£11,491

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£59,233

↗ 26%After 5 Years

Return On Investment

101%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,952	£15,176	£15,556	£15,945	£16,423	£78,051
Total Expenses	£12,618	£12,687	£12,768	£12,851	£12,941	£63,865
Profit Before Tax	£2,334	£2,489	£2,788	£3,094	£3,482	£14,187
Profit After Tax	£1,890	£2,016	£2,258	£2,506	£2,820	£11,491
Change In Property Value	£6,899	£7,105	£13,417	£15,442	£16,369	£59,233
Net Return	£8,789	£9,122	£15,676	£17,948	£19,189	£70,724
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	13%	13%	22%	26%	27%	101%

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