Flat M4 2 beds 2 baths

Cypress Place, 9 New Century Park, Manchester M4

North West, England · M4

Initial Investment

First Year

£61,900First Year

Profit From Rental Income

After 5 Years

£2,168

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£52,291

↗ 26%After 5 Years

Return On Investment

88%

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	£11,364	£11,534	£11,823	£12,118	£12,482	£59,322
Total Expenses	£11,190	£11,253	£11,325	£11,399	£11,478	£56,646
Profit Before Tax	£174	£281	£498	£720	£1,004	£2,676
Profit After Tax	£141	£228	£403	£583	£813	£2,168
Change In Property Value	£6,090	£6,273	£11,845	£13,632	£14,450	£52,291
Net Return	£6,231	£6,500	£12,248	£14,215	£15,264	£54,458
Return From Rental Income (%)	0%	0%	1%	1%	1%	4%
Total Net Return (%)	10%	11%	20%	23%	25%	88%

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