Flat
M4
3 beds
2 baths
Mount Yard, Meadowside, 2 Old Mount Street, Manchester M4
North West, England · M4
View property listing
Initial Investment
£135,500First YearProfit From Rental Income
£13,559
↗ 10%After 5 Years
Change In Property Value
£108,187
↗ 26%After 5 Years
Return On Investment
90%
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 | £23,520 | £23,873 | £24,470 | £25,081 | £25,834 | £122,778 |
| Total Expenses | £21,016 | £21,097 | £21,199 | £21,304 | £21,422 | £106,039 |
| Profit Before Tax | £2,505 | £2,776 | £3,270 | £3,777 | £4,411 | £16,739 |
| Profit After Tax | £2,029 | £2,249 | £2,649 | £3,059 | £3,573 | £13,559 |
| Change In Property Value | £12,600 | £12,978 | £24,507 | £28,205 | £29,897 | £108,187 |
| Net Return | £14,629 | £15,227 | £27,156 | £31,264 | £33,471 | £121,746 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 11% | 11% | 20% | 23% | 25% | 90% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change