Flat M4 2 beds 2 baths

Vallea Court, Green Quarter, Manchester M4

North West, England · M4

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£3,583

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£59,245

↗ 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	£12,876	£13,069	£13,396	£13,731	£14,143	£67,214
Total Expenses	£12,413	£12,478	£12,554	£12,631	£12,715	£62,791
Profit Before Tax	£463	£591	£842	£1,100	£1,428	£4,423
Profit After Tax	£375	£479	£682	£891	£1,156	£3,583
Change In Property Value	£6,900	£7,107	£13,420	£15,446	£16,372	£59,245
Net Return	£7,275	£7,586	£14,102	£16,336	£17,529	£62,828
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
Total Net Return (%)	10%	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