Flat
M4
2 beds
2 baths
North Central, 9 Dyche Street, Northern Quarter, Manchester City Centre M4
North West, England · M4
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£4,122
↗ 6%After 5 Years
Change In Property Value
£61,821
↗ 26%After 5 Years
Return On Investment
90%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,440 | £13,642 | £13,983 | £14,332 | £14,762 | £70,159 |
| Total Expenses | £12,866 | £12,932 | £13,009 | £13,088 | £13,174 | £65,069 |
| Profit Before Tax | £574 | £709 | £973 | £1,244 | £1,588 | £5,089 |
| Profit After Tax | £465 | £575 | £788 | £1,008 | £1,287 | £4,122 |
| Change In Property Value | £7,200 | £7,416 | £14,004 | £16,117 | £17,084 | £61,821 |
| Net Return | £7,665 | £7,991 | £14,792 | £17,125 | £18,371 | £65,944 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 10% | 11% | 20% | 23% | 25% | 90% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change