Flat M4 3 beds 1 bath

Tib Street, Northern Quarter, Manchester City Centre M4

North West, England · M4

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£9,874

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£90,156

↗ 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	£19,596	£19,890	£20,387	£20,897	£21,524	£102,294
Total Expenses	£17,846	£17,921	£18,014	£18,109	£18,214	£90,104
Profit Before Tax	£1,750	£1,969	£2,373	£2,788	£3,310	£12,190
Profit After Tax	£1,418	£1,595	£1,922	£2,258	£2,681	£9,874
Change In Property Value	£10,500	£10,815	£20,422	£23,504	£24,914	£90,156
Net Return	£11,918	£12,410	£22,345	£25,763	£27,595	£100,030
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
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