Flat M4 1 bed 1 bath

Melia House, 19 Lord Street, Manchester M4

North West, England · M4

Initial Investment

First Year

£46,000First Year

Profit From Rental Income

After 5 Years

£-2,516

↘ -5%After 5 Years

Change In Property Value

After 5 Years

£38,638

↗ 26%After 5 Years

Return On Investment

79%

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	£8,460	£8,587	£8,802	£9,022	£9,292	£44,162
Total Expenses	£9,192	£9,260	£9,333	£9,407	£9,486	£46,678
Profit Before Tax	£-732	£-673	£-531	£-386	£-193	£-2,516
Profit After Tax	£-732	£-673	£-531	£-386	£-193	£-2,516
Change In Property Value	£4,500	£4,635	£8,752	£10,073	£10,678	£38,638
Net Return	£3,768	£3,962	£8,221	£9,687	£10,484	£36,122
Return From Rental Income (%)	-2%	-1%	-1%	-1%	0%	-5%
Total Net Return (%)	8%	9%	18%	21%	23%	79%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change