Flat M4 2 beds 2 baths

Park Place, Manchester M4

North West, England · M4

Initial Investment

First Year

£104,000First Year

Profit From Rental Income

After 5 Years

£9,804

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£85,004

↗ 26%After 5 Years

Return On Investment

91%

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	£19,200	£19,488	£19,975	£20,475	£21,089	£100,227
Total Expenses	£17,433	£17,517	£17,618	£17,721	£17,834	£88,123
Profit Before Tax	£1,767	£1,971	£2,357	£2,754	£3,255	£12,104
Profit After Tax	£1,431	£1,596	£1,909	£2,230	£2,636	£9,804
Change In Property Value	£9,900	£10,197	£19,255	£22,161	£23,491	£85,004
Net Return	£11,331	£11,793	£21,165	£24,392	£26,127	£94,808
Return From Rental Income (%)	1%	2%	2%	2%	3%	9%
Total Net Return (%)	11%	11%	20%	23%	25%	91%

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