Flat
M4
2 beds
2 baths
Design House, Manchester M4
North West, England · M4
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£1,983
↗ 3%After 5 Years
Change In Property Value
£64,397
↗ 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 | £14,088 | £14,299 | £14,657 | £15,023 | £15,474 | £73,541 |
| Total Expenses | £14,037 | £14,120 | £14,214 | £14,310 | £14,413 | £71,093 |
| Profit Before Tax | £51 | £179 | £443 | £713 | £1,061 | £2,448 |
| Profit After Tax | £42 | £145 | £359 | £578 | £859 | £1,983 |
| Change In Property Value | £7,500 | £7,725 | £14,587 | £16,789 | £17,796 | £64,397 |
| Net Return | £7,542 | £7,870 | £14,946 | £17,366 | £18,656 | £66,380 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 3% |
| Total Net Return (%) | 10% | 10% | 20% | 23% | 25% | 87% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change