Flat M4 1 bed 1 bath

Ludgate Hill, Manchester M4

North West, England · M4

Initial Investment

First Year

£52,000First Year

Profit From Rental Income

After 5 Years

£385

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£43,790

↗ 26%After 5 Years

Return On Investment

85%

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	£9,516	£9,659	£9,900	£10,148	£10,452	£49,675
Total Expenses	£9,696	£9,757	£9,824	£9,892	£9,965	£49,135
Profit Before Tax	£-180	£-98	£76	£255	£487	£540
Profit After Tax	£-180	£-98	£62	£207	£394	£385
Change In Property Value	£5,100	£5,253	£9,919	£11,416	£12,101	£43,790
Net Return	£4,920	£5,155	£9,981	£11,623	£12,496	£44,175
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	9%	10%	19%	22%	24%	85%

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