Flat M4 3 beds 1 bath

Pattishall Close, Manchester M4

North West, England · M4

Initial Investment

First Year

£98,750First Year

Profit From Rental Income

After 5 Years

£13,991

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£81,140

↗ 26%After 5 Years

Return On Investment

96%

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	£19,200	£19,488	£19,975	£20,475	£21,089	£100,227
Total Expenses	£16,418	£16,492	£16,584	£16,678	£16,782	£82,954
Profit Before Tax	£2,782	£2,996	£3,391	£3,797	£4,307	£17,273
Profit After Tax	£2,254	£2,426	£2,747	£3,075	£3,489	£13,991
Change In Property Value	£9,450	£9,734	£18,380	£21,154	£22,423	£81,140
Net Return	£11,704	£12,160	£21,127	£24,229	£25,912	£95,131
Return From Rental Income (%)	2%	2%	3%	3%	4%	14%
Total Net Return (%)	12%	12%	21%	25%	26%	96%

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