Flat
M4
2 beds
2 baths
Bmv Manchester Investment, Manchester M4
North West, England · M4
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£7,646
↗ 7%After 5 Years
Change In Property Value
£83,716
↗ 26%After 5 Years
Return On Investment
89%
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 | £18,324 | £18,599 | £19,064 | £19,540 | £20,127 | £95,654 |
| Total Expenses | £17,059 | £17,140 | £17,236 | £17,335 | £17,444 | £86,214 |
| Profit Before Tax | £1,265 | £1,459 | £1,827 | £2,205 | £2,683 | £9,440 |
| Profit After Tax | £1,025 | £1,182 | £1,480 | £1,786 | £2,173 | £7,646 |
| Change In Property Value | £9,750 | £10,043 | £18,964 | £21,825 | £23,135 | £83,716 |
| Net Return | £10,775 | £11,224 | £20,444 | £23,612 | £25,308 | £91,362 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 11% | 11% | 20% | 23% | 25% | 89% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change