Flat
M4
2 beds
2 baths
Transmission House, Manchester M4
North West, England · M4
View property listing
Initial Investment
£90,000First YearProfit From Rental Income
£17,246
↗ 19%After 5 Years
Change In Property Value
£74,701
↗ 26%After 5 Years
Return On Investment
102%
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 | £19,500 | £19,792 | £20,287 | £20,794 | £21,418 | £101,793 |
| Total Expenses | £15,906 | £15,991 | £16,093 | £16,198 | £16,313 | £80,501 |
| Profit Before Tax | £3,594 | £3,801 | £4,194 | £4,597 | £5,106 | £21,292 |
| Profit After Tax | £2,911 | £3,079 | £3,397 | £3,723 | £4,136 | £17,246 |
| Change In Property Value | £8,700 | £8,961 | £16,921 | £19,475 | £20,643 | £74,701 |
| Net Return | £11,611 | £12,040 | £20,318 | £23,198 | £24,779 | £91,947 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 13% | 13% | 23% | 26% | 28% | 102% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change