Flat M4 3 beds 2 baths

Vesta Street, Manchester M4

North West, England · M4

Initial Investment

First Year

£137,250First Year

Profit From Rental Income

After 5 Years

£13,806

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£109,475

↗ 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	£23,796	£24,153	£24,757	£25,376	£26,137	£124,218
Total Expenses	£21,241	£21,323	£21,427	£21,532	£21,651	£107,174
Profit Before Tax	£2,555	£2,830	£3,330	£3,843	£4,486	£17,044
Profit After Tax	£2,069	£2,292	£2,698	£3,113	£3,634	£13,806
Change In Property Value	£12,750	£13,133	£24,799	£28,541	£30,253	£109,475
Net Return	£14,819	£15,425	£27,496	£31,654	£33,887	£123,281
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