Flat
M4
1 bed
1 bath
Bmv Manchester Investment, Manchester M4
North West, England · M4
View property listing
Initial Investment
£53,500First YearProfit From Rental Income
£946
↗ 2%After 5 Years
Change In Property Value
£45,078
↗ 26%After 5 Years
Return On Investment
86%
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 | £9,864 | £10,012 | £10,262 | £10,519 | £10,834 | £51,491 |
| Total Expenses | £9,930 | £9,990 | £10,058 | £10,128 | £10,202 | £50,308 |
| Profit Before Tax | £-66 | £22 | £204 | £391 | £632 | £1,183 |
| Profit After Tax | £-66 | £18 | £165 | £317 | £512 | £946 |
| Change In Property Value | £5,250 | £5,408 | £10,211 | £11,752 | £12,457 | £45,078 |
| Net Return | £5,184 | £5,425 | £10,376 | £12,069 | £12,969 | £46,024 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 10% | 10% | 19% | 23% | 24% | 86% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change