Flat
M4
2 beds
1 bath
18 Church Street, Manchester, Greater Manchester M4
North West, England · M4
View property listing
Initial Investment
£50,500First YearProfit From Rental Income
£2,369
↗ 5%After 5 Years
Change In Property Value
£42,502
↗ 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 | £9,300 | £9,439 | £9,675 | £9,917 | £10,215 | £48,547 |
| Total Expenses | £9,015 | £9,065 | £9,121 | £9,179 | £9,242 | £45,623 |
| Profit Before Tax | £285 | £375 | £554 | £738 | £973 | £2,925 |
| Profit After Tax | £231 | £304 | £449 | £598 | £788 | £2,369 |
| Change In Property Value | £4,950 | £5,099 | £9,628 | £11,081 | £11,745 | £42,502 |
| Net Return | £5,181 | £5,402 | £10,076 | £11,678 | £12,534 | £44,871 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 10% | 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