Flat M4 1 bed 1 bath

Bmv Manchester Investment, Manchester M4

North West, England · M4

Initial Investment

First Year

£51,985First Year

Profit From Rental Income

After 5 Years

£643

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£43,777

↗ 26%After 5 Years

Return On Investment

85%

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	£9,576	£9,720	£9,963	£10,212	£10,518	£49,988
Total Expenses	£9,700	£9,761	£9,828	£9,897	£9,970	£49,156
Profit Before Tax	£-124	£-41	£135	£315	£548	£832
Profit After Tax	£-124	£-41	£109	£255	£444	£643
Change In Property Value	£5,099	£5,251	£9,916	£11,413	£12,098	£43,777
Net Return	£4,974	£5,210	£10,026	£11,668	£12,542	£44,420
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	10%	10%	19%	22%	24%	85%

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