Flat
M4
2 beds
0 baths
Keepers Quay, Manchester M4
North West, England · M4
View property listing
Initial Investment
£121,500First YearProfit From Rental Income
£-67
↗ 0%After 5 Years
Change In Property Value
£97,884
↗ 26%After 5 Years
Return On Investment
81%
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 | £21,420 | £21,741 | £22,285 | £22,842 | £23,527 | £111,815 |
| Total Expenses | £22,023 | £22,165 | £22,323 | £22,484 | £22,655 | £111,649 |
| Profit Before Tax | £-603 | £-424 | £-38 | £358 | £872 | £167 |
| Profit After Tax | £-603 | £-424 | £-38 | £290 | £707 | £-67 |
| Change In Property Value | £11,400 | £11,742 | £22,173 | £25,519 | £27,050 | £97,884 |
| Net Return | £10,798 | £11,318 | £22,135 | £25,809 | £27,757 | £97,816 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 0% |
| Total Net Return (%) | 9% | 9% | 18% | 21% | 23% | 81% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change