Flat
M4
2 beds
2 baths
Mount Yard, Meadowside, 2 Old Mount Street, Manchester M4
North West, England · M4
View property listing
Initial Investment
£89,300First YearProfit From Rental Income
£6,639
↗ 7%After 5 Years
Change In Property Value
£74,186
↗ 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 | £16,128 | £16,370 | £16,779 | £17,199 | £17,715 | £84,190 |
| Total Expenses | £15,039 | £15,109 | £15,193 | £15,279 | £15,373 | £75,994 |
| Profit Before Tax | £1,089 | £1,261 | £1,586 | £1,920 | £2,341 | £8,196 |
| Profit After Tax | £882 | £1,021 | £1,285 | £1,555 | £1,896 | £6,639 |
| Change In Property Value | £8,640 | £8,899 | £16,805 | £19,341 | £20,501 | £74,186 |
| Net Return | £9,522 | £9,920 | £18,089 | £20,895 | £22,397 | £80,824 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 11% | 11% | 20% | 23% | 25% | 91% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change