Flat
M4
3 beds
4 baths
Cable Street, Manchester, Greater Manchester M4
North West, England · M4
View property listing
Initial Investment
£542,250First YearProfit From Rental Income
£121,549
↗ 22%After 5 Years
Change In Property Value
£386,383
↗ 26%After 5 Years
Return On Investment
94%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £97,500 | £98,963 | £101,437 | £103,972 | £107,092 | £508,963 |
| Total Expenses | £71,263 | £71,455 | £71,745 | £72,043 | £72,397 | £358,902 |
| Profit Before Tax | £26,238 | £27,508 | £29,691 | £31,930 | £34,695 | £150,061 |
| Profit After Tax | £21,252 | £22,281 | £24,050 | £25,863 | £28,103 | £121,549 |
| Change In Property Value | £45,000 | £46,350 | £87,524 | £100,732 | £106,776 | £386,383 |
| Net Return | £66,252 | £68,631 | £111,574 | £126,596 | £134,879 | £507,933 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 12% | 13% | 21% | 23% | 25% | 94% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change