Flat
M4
1 bed
1 bath
Bmv Manchester Investment, Manchester M4
North West, England · M4
View property listing
Initial Investment
£63,985First YearProfit From Rental Income
£2,832
↗ 4%After 5 Years
Change In Property Value
£54,081
↗ 26%After 5 Years
Return On Investment
89%
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 | £11,832 | £12,009 | £12,310 | £12,617 | £12,996 | £61,765 |
| Total Expenses | £11,513 | £11,577 | £11,650 | £11,724 | £11,805 | £58,269 |
| Profit Before Tax | £319 | £433 | £660 | £893 | £1,191 | £3,496 |
| Profit After Tax | £258 | £351 | £535 | £723 | £965 | £2,832 |
| Change In Property Value | £6,299 | £6,487 | £12,250 | £14,099 | £14,945 | £54,081 |
| Net Return | £6,557 | £6,838 | £12,785 | £14,823 | £15,910 | £56,913 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 2% | 4% |
| Total Net Return (%) | 10% | 11% | 20% | 23% | 25% | 89% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change