Flat M4 1 bed 1 bath

Lord Street, Manchester M4

North West, England · M4

Initial Investment

First Year

£44,500First Year

Profit From Rental Income

After 5 Years

£-815

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£37,350

↗ 26%After 5 Years

Return On Investment

82%

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	£8,172	£8,295	£8,502	£8,714	£8,976	£42,659
Total Expenses	£8,570	£8,628	£8,692	£8,757	£8,826	£43,474
Profit Before Tax	£-398	£-334	£-190	£-43	£150	£-815
Profit After Tax	£-398	£-334	£-190	£-43	£150	£-815
Change In Property Value	£4,350	£4,481	£8,461	£9,737	£10,322	£37,350
Net Return	£3,952	£4,147	£8,271	£9,695	£10,472	£36,536
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-2%
Total Net Return (%)	9%	9%	19%	22%	24%	82%

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