Flat
M4
1 bed
1 bath
Bmv Manchester Investment, Manchester M4
North West, England · M4
View property listing
Initial Investment
£75,985First YearProfit From Rental Income
£4,990
↗ 7%After 5 Years
Change In Property Value
£64,384
↗ 26%After 5 Years
Return On Investment
91%
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 | £14,088 | £14,299 | £14,657 | £15,023 | £15,474 | £73,541 |
| Total Expenses | £13,326 | £13,393 | £13,471 | £13,552 | £13,640 | £67,381 |
| Profit Before Tax | £762 | £907 | £1,185 | £1,471 | £1,834 | £6,160 |
| Profit After Tax | £618 | £734 | £960 | £1,192 | £1,486 | £4,990 |
| Change In Property Value | £7,499 | £7,723 | £14,584 | £16,785 | £17,793 | £64,384 |
| Net Return | £8,116 | £8,458 | £15,545 | £17,977 | £19,278 | £69,374 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 11% | 11% | 20% | 24% | 25% | 91% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change