Flat
M4
1 bed
1 bath
Market Buildings, 17 Thomas Street, Manchester, Greater Manchester M4
North West, England · M4
View property listing
Initial Investment
£53,500First YearProfit From Rental Income
£-441
↘ -1%After 5 Years
Change In Property Value
£45,078
↗ 26%After 5 Years
Return On Investment
83%
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 | £9,864 | £10,012 | £10,262 | £10,519 | £10,834 | £51,491 |
| Total Expenses | £10,230 | £10,297 | £10,372 | £10,448 | £10,528 | £51,875 |
| Profit Before Tax | £-366 | £-285 | £-109 | £71 | £306 | £-383 |
| Profit After Tax | £-366 | £-285 | £-109 | £71 | £248 | £-441 |
| Change In Property Value | £5,250 | £5,408 | £10,211 | £11,752 | £12,457 | £45,078 |
| Net Return | £4,884 | £5,122 | £10,102 | £11,823 | £12,705 | £44,637 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | 9% | 10% | 19% | 22% | 24% | 83% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change