Flat M4 1 bed 1 bath

56 High Street, Manchester M4

North West, England · M4

Initial Investment

First Year

£43,000First Year

Profit From Rental Income

After 5 Years

£-1,480

↘ -3%After 5 Years

Change In Property Value

After 5 Years

£36,062

↗ 26%After 5 Years

Return On Investment

80%

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	£7,896	£8,014	£8,215	£8,420	£8,673	£41,218
Total Expenses	£8,413	£8,473	£8,537	£8,603	£8,672	£42,698
Profit Before Tax	£-517	£-458	£-322	£-183	£0	£-1,480
Profit After Tax	£-517	£-458	£-322	£-183	£0	£-1,480
Change In Property Value	£4,200	£4,326	£8,169	£9,402	£9,966	£36,062
Net Return	£3,683	£3,868	£7,847	£9,219	£9,966	£34,583
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-3%
Total Net Return (%)	9%	9%	18%	21%	23%	80%

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