Flat M4 1 bed 1 bath

Blossom Street, Manchester M4

North West, England · M4

Initial Investment

First Year

£93,482First Year

Profit From Rental Income

After 5 Years

£6,879

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£77,264

↗ 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	£16,908	£17,162	£17,591	£18,030	£18,571	£88,262
Total Expenses	£15,782	£15,858	£15,948	£16,040	£16,141	£79,769
Profit Before Tax	£1,126	£1,304	£1,643	£1,990	£2,430	£8,493
Profit After Tax	£912	£1,056	£1,331	£1,612	£1,969	£6,879
Change In Property Value	£8,999	£9,268	£17,502	£20,143	£21,352	£77,264
Net Return	£9,910	£10,324	£18,832	£21,755	£23,320	£84,143
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
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