Flat
M4
2 beds
1 bath
Church Street, Manchester, Greater Manchester M4
North West, England · M4
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£2,601
↗ 3%After 5 Years
Change In Property Value
£69,549
↗ 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 | £15,216 | £15,444 | £15,830 | £16,226 | £16,713 | £79,430 |
| Total Expenses | £15,052 | £15,139 | £15,239 | £15,340 | £15,449 | £76,219 |
| Profit Before Tax | £164 | £305 | £592 | £886 | £1,264 | £3,211 |
| Profit After Tax | £133 | £247 | £479 | £718 | £1,024 | £2,601 |
| Change In Property Value | £8,100 | £8,343 | £15,754 | £18,132 | £19,220 | £69,549 |
| Net Return | £8,233 | £8,590 | £16,234 | £18,850 | £20,244 | £72,150 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| Total Net Return (%) | 10% | 10% | 20% | 23% | 24% | 87% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change