Flat M4 2 beds 2 baths

7 Munday Street, Manchester M4

North West, England · M4

Initial Investment

First Year

£140,750First Year

Profit From Rental Income

After 5 Years

£14,345

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£112,051

↗ 26%After 5 Years

Return On Investment

90%

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	£24,360	£24,725	£25,344	£25,977	£26,756	£127,163
Total Expenses	£21,695	£21,777	£21,882	£21,989	£22,110	£109,453
Profit Before Tax	£2,665	£2,948	£3,462	£3,988	£4,647	£17,710
Profit After Tax	£2,159	£2,388	£2,804	£3,230	£3,764	£14,345
Change In Property Value	£13,050	£13,442	£25,382	£29,212	£30,965	£112,051
Net Return	£15,209	£15,830	£28,186	£32,443	£34,729	£126,396
Return From Rental Income (%)	2%	2%	2%	2%	3%	10%
Total Net Return (%)	11%	11%	20%	23%	25%	90%

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