Flat M4 2 beds 2 baths

High Street, Manchester M4

North West, England · M4

Initial Investment

First Year

£66,700First Year

Profit From Rental Income

After 5 Years

£3,341

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£56,412

↗ 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	£12,348	£12,533	£12,847	£13,168	£13,563	£64,458
Total Expenses	£11,924	£11,988	£12,062	£12,138	£12,221	£60,333
Profit Before Tax	£424	£545	£784	£1,029	£1,342	£4,125
Profit After Tax	£344	£442	£635	£834	£1,087	£3,341
Change In Property Value	£6,570	£6,767	£12,779	£14,707	£15,589	£56,412
Net Return	£6,914	£7,209	£13,414	£15,541	£16,677	£59,753
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
Total Net Return (%)	10%	11%	20%	23%	25%	90%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change