Flat
M4
2 beds
2 baths
2 Munday Street, Manchester M4
North West, England · M4
View property listing
Initial Investment
£81,250First YearProfit From Rental Income
£5,448
↗ 7%After 5 Years
Change In Property Value
£68,261
↗ 26%After 5 Years
Return On Investment
91%
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 | £14,844 | £15,067 | £15,443 | £15,829 | £16,304 | £77,488 |
| Total Expenses | £13,998 | £14,067 | £14,147 | £14,230 | £14,320 | £70,761 |
| Profit Before Tax | £846 | £1,000 | £1,296 | £1,600 | £1,985 | £6,726 |
| Profit After Tax | £685 | £810 | £1,050 | £1,296 | £1,607 | £5,448 |
| Change In Property Value | £7,950 | £8,189 | £15,463 | £17,796 | £18,864 | £68,261 |
| Net Return | £8,635 | £8,999 | £16,513 | £19,092 | £20,471 | £73,709 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 11% | 11% | 20% | 23% | 25% | 91% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change