Flat M4 1 bed 1 bath

Church Street, Manchester M4

North West, England · M4

Initial Investment

First Year

£56,500First Year

Profit From Rental Income

After 5 Years

£7,572

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£47,654

↗ 26%After 5 Years

Return On Investment

98%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,024	£12,204	£12,509	£12,822	£13,207	£62,767
Total Expenses	£10,542	£10,606	£10,680	£10,755	£10,836	£53,419
Profit Before Tax	£1,482	£1,598	£1,830	£2,067	£2,371	£9,348
Profit After Tax	£1,200	£1,294	£1,482	£1,674	£1,920	£7,572
Change In Property Value	£5,550	£5,717	£10,795	£12,424	£13,169	£47,654
Net Return	£6,750	£7,011	£12,277	£14,098	£15,089	£55,225
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	12%	12%	22%	25%	27%	98%

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