Flat M4 1 bed 1 bath

Bmv Manchester Investment, Manchester M4

North West, England · M4

Initial Investment

First Year

£72,985First Year

Profit From Rental Income

After 5 Years

£4,450

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£61,808

↗ 26%After 5 Years

Return On Investment

91%

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	£13,524	£13,727	£14,070	£14,422	£14,854	£70,597
Total Expenses	£12,872	£12,939	£13,016	£13,095	£13,181	£65,103
Profit Before Tax	£652	£788	£1,054	£1,327	£1,673	£5,494
Profit After Tax	£528	£638	£854	£1,075	£1,356	£4,450
Change In Property Value	£7,199	£7,414	£14,001	£16,114	£17,081	£61,808
Net Return	£7,726	£8,053	£14,855	£17,189	£18,436	£66,259
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	11%	11%	20%	24%	25%	91%

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