Flat M4 1 bed 1 bath

Ludgate Street, Manchester City Centre M4

North West, England · M4

Initial Investment

First Year

£58,000First Year

Profit From Rental Income

After 5 Years

£1,745

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£48,942

↗ 26%After 5 Years

Return On Investment

87%

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	£10,704	£10,865	£11,136	£11,415	£11,757	£55,876
Total Expenses	£10,609	£10,671	£10,741	£10,813	£10,889	£53,722
Profit Before Tax	£95	£194	£395	£602	£868	£2,154
Profit After Tax	£77	£157	£320	£488	£703	£1,745
Change In Property Value	£5,700	£5,871	£11,086	£12,759	£13,525	£48,942
Net Return	£5,777	£6,028	£11,407	£13,247	£14,228	£50,687
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	10%	10%	20%	23%	25%	87%

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