Flat
M4
1 bed
1 bath
Vallea Court, 1 Red Bank, Green Quarter, Manchester M4
North West, England · M4
View property listing
Initial Investment
£41,500First YearProfit From Rental Income
£-2,943
↘ -7%After 5 Years
Change In Property Value
£34,774
↗ 26%After 5 Years
Return On Investment
77%
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 | £7,608 | £7,722 | £7,915 | £8,113 | £8,356 | £39,715 |
| Total Expenses | £8,397 | £8,461 | £8,529 | £8,599 | £8,672 | £42,657 |
| Profit Before Tax | £-789 | £-739 | £-614 | £-486 | £-315 | £-2,943 |
| Profit After Tax | £-789 | £-739 | £-614 | £-486 | £-315 | £-2,943 |
| Change In Property Value | £4,050 | £4,172 | £7,877 | £9,066 | £9,610 | £34,774 |
| Net Return | £3,261 | £3,433 | £7,263 | £8,580 | £9,295 | £31,832 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -7% |
| Total Net Return (%) | 8% | 8% | 18% | 21% | 22% | 77% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change