Flat M4 2 beds 2 baths

Cypress Place, 9 New Century Park, Manchester M4

North West, England · M4

Initial Investment

First Year

£61,270First Year

Profit From Rental Income

After 5 Years

£2,094

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£51,750

↗ 26%After 5 Years

Return On Investment

88%

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	£11,256	£11,425	£11,710	£12,003	£12,363	£58,758
Total Expenses	£11,096	£11,159	£11,231	£11,304	£11,383	£56,173
Profit Before Tax	£160	£266	£480	£699	£981	£2,585
Profit After Tax	£129	£215	£389	£566	£794	£2,094
Change In Property Value	£6,027	£6,208	£11,722	£13,491	£14,301	£51,750
Net Return	£6,156	£6,423	£12,111	£14,058	£15,095	£53,844
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	10%	10%	20%	23%	25%	88%

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