Flat
M4
2 beds
1 bath
Church Street, Manchester M4
North West, England · M4
View property listing
Initial Investment
£79,500First YearProfit From Rental Income
£8,702
↗ 11%After 5 Years
Change In Property Value
£66,973
↗ 26%After 5 Years
Return On Investment
95%
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 | £14,652 | £14,872 | £15,244 | £15,625 | £16,093 | £76,485 |
| Total Expenses | £13,029 | £13,079 | £13,143 | £13,209 | £13,282 | £65,743 |
| Profit Before Tax | £1,623 | £1,792 | £2,100 | £2,416 | £2,811 | £10,743 |
| Profit After Tax | £1,315 | £1,452 | £1,701 | £1,957 | £2,277 | £8,702 |
| Change In Property Value | £7,800 | £8,034 | £15,171 | £17,460 | £18,508 | £66,973 |
| Net Return | £9,115 | £9,486 | £16,872 | £19,417 | £20,785 | £75,675 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 11% | 12% | 21% | 24% | 26% | 95% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change