Flat
M4
2 beds
1 bath
Red Bank, Manchester, Greater Manchester M4
North West, England · M4
View property listing
Initial Investment
£35,500First YearProfit From Rental Income
£-2,982
↘ -8%After 5 Years
Change In Property Value
£29,623
↗ 26%After 5 Years
Return On Investment
75%
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 | £6,444 | £6,541 | £6,704 | £6,872 | £7,078 | £33,639 |
| Total Expenses | £7,207 | £7,263 | £7,322 | £7,383 | £7,446 | £36,620 |
| Profit Before Tax | £-763 | £-722 | £-618 | £-511 | £-368 | £-2,982 |
| Profit After Tax | £-763 | £-722 | £-618 | £-511 | £-368 | £-2,982 |
| Change In Property Value | £3,450 | £3,554 | £6,710 | £7,723 | £8,186 | £29,623 |
| Net Return | £2,687 | £2,831 | £6,092 | £7,212 | £7,818 | £26,641 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -8% |
| Total Net Return (%) | 8% | 8% | 17% | 20% | 22% | 75% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change