Flat M4 2 beds 1 bath

Victoria Square, Manchester M4

North West, England · M4

Initial Investment

First Year

£142,850First Year

Profit From Rental Income

After 5 Years

£11,083

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£113,597

↗ 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	£24,852	£25,225	£25,855	£26,502	£27,297	£129,731
Total Expenses	£22,968	£23,074	£23,201	£23,331	£23,474	£116,048
Profit Before Tax	£1,884	£2,151	£2,654	£3,171	£3,822	£13,682
Profit After Tax	£1,526	£1,742	£2,150	£2,568	£3,096	£11,083
Change In Property Value	£13,230	£13,627	£25,732	£29,615	£31,392	£113,597
Net Return	£14,756	£15,369	£27,882	£32,184	£34,488	£124,679
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	10%	11%	20%	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