Flat
M4
1 bed
1 bath
Red Building, Manchester M4
North West, England · M4
View property listing
Initial Investment
£39,850First YearProfit From Rental Income
£2,744
↗ 7%After 5 Years
Change In Property Value
£33,358
↗ 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 | £8,412 | £8,538 | £8,752 | £8,970 | £9,240 | £43,912 |
| Total Expenses | £7,979 | £8,038 | £8,102 | £8,168 | £8,237 | £40,524 |
| Profit Before Tax | £433 | £500 | £650 | £803 | £1,002 | £3,388 |
| Profit After Tax | £351 | £405 | £526 | £650 | £812 | £2,744 |
| Change In Property Value | £3,885 | £4,002 | £7,556 | £8,697 | £9,218 | £33,358 |
| Net Return | £4,236 | £4,407 | £8,082 | £9,347 | £10,030 | £36,102 |
| 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