Flat M4 2 beds 2 baths

Old Mill Street, Manchester M4

North West, England · M4

Initial Investment

First Year

£38,852First Year

Profit From Rental Income

After 5 Years

£-2,041

↘ -5%After 5 Years

Change In Property Value

After 5 Years

£32,501

↗ 26%After 5 Years

Return On Investment

78%

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	£7,116	£7,223	£7,403	£7,588	£7,816	£37,146
Total Expenses	£7,718	£7,774	£7,835	£7,898	£7,963	£39,188
Profit Before Tax	£-602	£-552	£-432	£-309	£-147	£-2,041
Profit After Tax	£-602	£-552	£-432	£-309	£-147	£-2,041
Change In Property Value	£3,785	£3,899	£7,362	£8,473	£8,982	£32,501
Net Return	£3,184	£3,347	£6,930	£8,164	£8,835	£30,460
Return From Rental Income (%)	-2%	-1%	-1%	-1%	0%	-5%
Total Net Return (%)	8%	9%	18%	21%	23%	78%

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