Flat M4 2 beds 2 baths

Hornbeam Way, Manchester M4

North West, England · M4

Initial Investment

First Year

£56,500First Year

Profit From Rental Income

After 5 Years

£1,220

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£47,654

↗ 26%After 5 Years

Return On Investment

87%

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	£10,356	£10,511	£10,774	£11,043	£11,375	£54,060
Total Expenses	£10,375	£10,437	£10,506	£10,577	£10,653	£52,549
Profit Before Tax	£-19	£74	£268	£466	£722	£1,511
Profit After Tax	£-19	£60	£217	£378	£585	£1,220
Change In Property Value	£5,550	£5,717	£10,795	£12,424	£13,169	£47,654
Net Return	£5,531	£5,777	£11,012	£12,801	£13,754	£48,874
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	10%	10%	19%	23%	24%	87%

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