Flat M4 2 beds 2 baths

Aspin Lane, Manchester M4

North West, England · M4

Initial Investment

First Year

£110,650First Year

Profit From Rental Income

After 5 Years

£8,333

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£89,898

↗ 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	£19,668	£19,963	£20,462	£20,974	£21,603	£102,670
Total Expenses	£18,280	£18,367	£18,470	£18,575	£18,690	£92,382
Profit Before Tax	£1,388	£1,596	£1,993	£2,399	£2,913	£10,288
Profit After Tax	£1,124	£1,293	£1,614	£1,943	£2,359	£8,333
Change In Property Value	£10,470	£10,784	£20,364	£23,437	£24,843	£89,898
Net Return	£11,594	£12,077	£21,978	£25,380	£27,202	£98,232
Return From Rental Income (%)	1%	1%	1%	2%	2%	8%
Total Net Return (%)	10%	11%	20%	23%	25%	89%

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