Flat
M4
2 beds
2 baths
Cypress Place, 9 New Century Park, Manchester M4
North West, England · M4
View property listing
Initial Investment
£61,270First YearProfit From Rental Income
£11,775
↗ 19%After 5 Years
Change In Property Value
£51,750
↗ 26%After 5 Years
Return On Investment
104%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,800 | £14,007 | £14,357 | £14,716 | £15,158 | £72,038 |
| Total Expenses | £11,351 | £11,417 | £11,495 | £11,575 | £11,662 | £57,501 |
| Profit Before Tax | £2,449 | £2,590 | £2,862 | £3,141 | £3,496 | £14,537 |
| Profit After Tax | £1,984 | £2,098 | £2,318 | £2,544 | £2,831 | £11,775 |
| Change In Property Value | £6,027 | £6,208 | £11,722 | £13,491 | £14,301 | £51,750 |
| Net Return | £8,011 | £8,305 | £14,040 | £16,036 | £17,132 | £63,525 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 13% | 14% | 23% | 26% | 28% | 104% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change