Flat M4 3 beds 3 baths

Bmv Manchester Investment, Manchester M4

North West, England · M4

Initial Investment

First Year

£146,000First Year

Profit From Rental Income

After 5 Years

£11,389

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£115,915

↗ 26%After 5 Years

Return On Investment

87%

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	£25,368	£25,749	£26,392	£27,052	£27,864	£132,424
Total Expenses	£23,427	£23,534	£23,664	£23,797	£23,943	£118,364
Profit Before Tax	£1,941	£2,214	£2,728	£3,255	£3,921	£14,060
Profit After Tax	£1,573	£1,793	£2,210	£2,637	£3,176	£11,389
Change In Property Value	£13,500	£13,905	£26,257	£30,220	£32,033	£115,915
Net Return	£15,073	£15,698	£28,467	£32,857	£35,209	£127,304
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	10%	11%	19%	23%	24%	87%

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