Flat
M4
1 bed
1 bath
Munday Street, Manchester M4
North West, England · M4
View property listing
Initial Investment
£50,500First YearProfit From Rental Income
£5,853
↗ 12%After 5 Years
Change In Property Value
£42,502
↗ 26%After 5 Years
Return On Investment
96%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,728 | £10,889 | £11,161 | £11,440 | £11,783 | £56,002 |
| Total Expenses | £9,619 | £9,681 | £9,751 | £9,823 | £9,900 | £48,775 |
| Profit Before Tax | £1,109 | £1,208 | £1,410 | £1,617 | £1,883 | £7,226 |
| Profit After Tax | £898 | £978 | £1,142 | £1,310 | £1,525 | £5,853 |
| Change In Property Value | £4,950 | £5,099 | £9,628 | £11,081 | £11,745 | £42,502 |
| Net Return | £5,848 | £6,077 | £10,770 | £12,390 | £13,271 | £48,355 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 12% | 12% | 21% | 25% | 26% | 96% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change