Flat
M4
2 beds
2 baths
Barton Place, 2 Hornbeam Way, Green Quarter, Manchester City Centre M4
North West, England · M4
View property listing
Initial Investment
£52,750First YearProfit From Rental Income
£543
↗ 1%After 5 Years
Change In Property Value
£44,434
↗ 26%After 5 Years
Return On Investment
85%
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 | £9,660 | £9,805 | £10,050 | £10,301 | £10,610 | £50,427 |
| Total Expenses | £9,810 | £9,870 | £9,938 | £10,007 | £10,080 | £49,706 |
| Profit Before Tax | £-150 | £-66 | £112 | £294 | £530 | £721 |
| Profit After Tax | £-150 | £-66 | £91 | £238 | £429 | £543 |
| Change In Property Value | £5,175 | £5,330 | £10,065 | £11,584 | £12,279 | £44,434 |
| Net Return | £5,025 | £5,265 | £10,156 | £11,823 | £12,708 | £44,977 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 10% | 10% | 19% | 22% | 24% | 85% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change