Flat M4 1 bed 1 bath

Oldham Street, Manchester M4

North West, England · M4

Initial Investment

First Year

£67,000First Year

Profit From Rental Income

After 5 Years

£-2,913

↘ -4%After 5 Years

Change In Property Value

After 5 Years

£56,670

↗ 26%After 5 Years

Return On Investment

80%

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	£12,396	£12,582	£12,896	£13,219	£13,615	£64,709
Total Expenses	£13,321	£13,417	£13,520	£13,626	£13,737	£67,622
Profit Before Tax	£-925	£-835	£-624	£-407	£-122	£-2,913
Profit After Tax	£-925	£-835	£-624	£-407	£-122	£-2,913
Change In Property Value	£6,600	£6,798	£12,837	£14,774	£15,661	£56,670
Net Return	£5,675	£5,963	£12,213	£14,367	£15,539	£53,757
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-4%
Total Net Return (%)	8%	9%	18%	21%	23%	80%

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