Flat
M4
1 bed
1 bath
William Sutton Building, 4 Old Mill Street, Manchester M4
North West, England · M4
View property listing
Initial Investment
£24,625First YearProfit From Rental Income
£-5,318
↘ -22%After 5 Years
Change In Property Value
£20,285
↗ 26%After 5 Years
Return On Investment
61%
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 | £4,416 | £4,482 | £4,594 | £4,709 | £4,850 | £23,052 |
| Total Expenses | £5,566 | £5,619 | £5,673 | £5,728 | £5,785 | £28,371 |
| Profit Before Tax | £-1,150 | £-1,136 | £-1,078 | £-1,019 | £-935 | £-5,318 |
| Profit After Tax | £-1,150 | £-1,136 | £-1,078 | £-1,019 | £-935 | £-5,318 |
| Change In Property Value | £2,363 | £2,433 | £4,595 | £5,288 | £5,606 | £20,285 |
| Net Return | £1,212 | £1,297 | £3,517 | £4,269 | £4,671 | £14,967 |
| Return From Rental Income (%) | -5% | -5% | -4% | -4% | -4% | -22% |
| Total Net Return (%) | 5% | 5% | 14% | 17% | 19% | 61% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change