Flat
M4
3 beds
2 baths
Henry Street, Manchester M4
North West, England · M4
View property listing
Initial Investment
£168,750First YearProfit From Rental Income
£36,196
↗ 21%After 5 Years
Change In Property Value
£132,658
↗ 26%After 5 Years
Return On Investment
100%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £33,480 | £33,982 | £34,832 | £35,703 | £36,774 | £174,770 |
| Total Expenses | £25,781 | £25,877 | £26,005 | £26,136 | £26,285 | £130,083 |
| Profit Before Tax | £7,699 | £8,105 | £8,827 | £9,567 | £10,488 | £44,687 |
| Profit After Tax | £6,236 | £6,565 | £7,150 | £7,749 | £8,495 | £36,196 |
| Change In Property Value | £15,450 | £15,914 | £30,050 | £34,585 | £36,660 | £132,658 |
| Net Return | £21,686 | £22,479 | £37,200 | £42,334 | £45,155 | £168,854 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 13% | 13% | 22% | 25% | 27% | 100% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change