Flat
M4
1 bed
1 bath
Cheetham Hill Road, Manchester M4
North West, England · M4
View property listing
Initial Investment
£49,000First YearProfit From Rental Income
£103
↗ 0%After 5 Years
Change In Property Value
£41,214
↗ 26%After 5 Years
Return On Investment
84%
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 | £9,024 | £9,159 | £9,388 | £9,623 | £9,912 | £47,107 |
| Total Expenses | £9,250 | £9,310 | £9,376 | £9,443 | £9,515 | £46,894 |
| Profit Before Tax | £-226 | £-151 | £13 | £180 | £397 | £213 |
| Profit After Tax | £-226 | £-151 | £13 | £146 | £322 | £103 |
| Change In Property Value | £4,800 | £4,944 | £9,336 | £10,745 | £11,389 | £41,214 |
| Net Return | £4,574 | £4,793 | £9,348 | £10,891 | £11,711 | £41,317 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 0% |
| Total Net Return (%) | 9% | 10% | 19% | 22% | 24% | 84% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change