Flat
M4
1 bed
1 bath
Cypress Place, 9 New Century Park, Manchester M4
North West, England · M4
View property listing
Initial Investment
£49,000First YearProfit From Rental Income
£13,197
↗ 27%After 5 Years
Change In Property Value
£41,214
↗ 26%After 5 Years
Return On Investment
111%
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 | £12,600 | £12,789 | £13,109 | £13,436 | £13,840 | £65,774 |
| Total Expenses | £9,746 | £9,814 | £9,892 | £9,972 | £10,058 | £49,481 |
| Profit Before Tax | £2,854 | £2,975 | £3,217 | £3,465 | £3,782 | £16,292 |
| Profit After Tax | £2,312 | £2,410 | £2,606 | £2,806 | £3,063 | £13,197 |
| Change In Property Value | £4,800 | £4,944 | £9,336 | £10,745 | £11,389 | £41,214 |
| Net Return | £7,112 | £7,354 | £11,941 | £13,551 | £14,453 | £54,411 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 15% | 15% | 24% | 28% | 29% | 111% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change