Flat M4 2 beds 2 baths

The Gate, Aspin Lane, Manchester M4

North West, England · M4

Initial Investment

First Year

£120,800First Year

Profit From Rental Income

After 5 Years

£4,469

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£97,369

↗ 26%After 5 Years

Return On Investment

84%

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	£21,312	£21,632	£22,172	£22,727	£23,409	£111,252
Total Expenses	£20,886	£21,005	£21,140	£21,277	£21,426	£105,734
Profit Before Tax	£426	£627	£1,033	£1,449	£1,983	£5,518
Profit After Tax	£345	£508	£837	£1,174	£1,606	£4,469
Change In Property Value	£11,340	£11,680	£22,056	£25,385	£26,908	£97,369
Net Return	£11,685	£12,188	£22,893	£26,559	£28,514	£101,838
Return From Rental Income (%)	0%	0%	1%	1%	1%	4%
Total Net Return (%)	10%	10%	19%	22%	24%	84%

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