Flat
M4
2 beds
2 baths
Old Mount Street, Manchester M4
North West, England · M4
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£11,200
↗ 9%After 5 Years
Change In Property Value
£96,596
↗ 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 | £21,000 | £21,315 | £21,848 | £22,394 | £23,066 | £109,623 |
| Total Expenses | £18,978 | £19,056 | £19,152 | £19,250 | £19,360 | £95,796 |
| Profit Before Tax | £2,022 | £2,259 | £2,696 | £3,144 | £3,706 | £13,827 |
| Profit After Tax | £1,638 | £1,830 | £2,184 | £2,546 | £3,002 | £11,200 |
| Change In Property Value | £11,250 | £11,588 | £21,881 | £25,183 | £26,694 | £96,596 |
| Net Return | £12,888 | £13,418 | £24,065 | £27,730 | £29,696 | £107,795 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 9% |
| Total Net Return (%) | 11% | 11% | 20% | 23% | 25% | 90% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change