Flat M4 2 beds 2 baths

Park Place, Manchester M4

North West, England · M4

Initial Investment

First Year

£104,000First Year

Profit From Rental Income

After 5 Years

£11,581

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£85,004

↗ 26%After 5 Years

Return On Investment

93%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,200	£19,488	£19,975	£20,475	£21,089	£100,227
Total Expenses	£17,013	£17,088	£17,179	£17,273	£17,377	£85,930
Profit Before Tax	£2,187	£2,400	£2,796	£3,202	£3,712	£14,297
Profit After Tax	£1,772	£1,944	£2,265	£2,593	£3,006	£11,581
Change In Property Value	£9,900	£10,197	£19,255	£22,161	£23,491	£85,004
Net Return	£11,672	£12,141	£21,520	£24,754	£26,497	£96,585
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	11%	12%	21%	24%	25%	93%

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