Flat
M4
2 beds
1 bath
Mcconnell Building, 16 Jersey Street, Northern Quarter, Manchester City Centre M4
North West, England · M4
View property listing
Initial Investment
£54,700First YearProfit From Rental Income
£894
↗ 2%After 5 Years
Change In Property Value
£46,108
↗ 26%After 5 Years
Return On Investment
86%
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 | £10,020 | £10,170 | £10,425 | £10,685 | £11,006 | £52,306 |
| Total Expenses | £10,104 | £10,165 | £10,233 | £10,303 | £10,378 | £51,183 |
| Profit Before Tax | £-84 | £5 | £191 | £382 | £628 | £1,123 |
| Profit After Tax | £-84 | £4 | £155 | £309 | £509 | £894 |
| Change In Property Value | £5,370 | £5,531 | £10,445 | £12,021 | £12,742 | £46,108 |
| Net Return | £5,286 | £5,536 | £10,600 | £12,330 | £13,251 | £47,002 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 10% | 10% | 19% | 23% | 24% | 86% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change