Flat
M4
3 beds
1 bath
Badby Close, Manchester, Lancashire M4
North West, England · M4
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£28,916
↗ 26%After 5 Years
Change In Property Value
£90,156
↗ 26%After 5 Years
Return On Investment
107%
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 | £24,600 | £24,969 | £25,593 | £26,233 | £27,020 | £128,415 |
| Total Expenses | £18,346 | £18,429 | £18,535 | £18,642 | £18,764 | £92,716 |
| Profit Before Tax | £6,254 | £6,540 | £7,059 | £7,591 | £8,256 | £35,699 |
| Profit After Tax | £5,066 | £5,297 | £5,718 | £6,148 | £6,688 | £28,916 |
| Change In Property Value | £10,500 | £10,815 | £20,422 | £23,504 | £24,914 | £90,156 |
| Net Return | £15,566 | £16,112 | £26,140 | £29,653 | £31,602 | £119,072 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 14% | 15% | 24% | 27% | 28% | 107% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change