Flat M4 1 bed 1 bath

Cypress Place, 9 New Century Park, Manchester M4

North West, England · M4

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£9,886

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£46,366

↗ 26%After 5 Years

Return On Investment

102%

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	£12,600	£12,789	£13,109	£13,436	£13,840	£65,774
Total Expenses	£10,563	£10,631	£10,709	£10,790	£10,876	£53,569
Profit Before Tax	£2,038	£2,158	£2,399	£2,647	£2,963	£12,205
Profit After Tax	£1,650	£1,748	£1,943	£2,144	£2,400	£9,886
Change In Property Value	£5,400	£5,562	£10,503	£12,088	£12,813	£46,366
Net Return	£7,050	£7,310	£12,446	£14,232	£15,214	£56,252
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	13%	13%	23%	26%	28%	102%

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