Flat
M4
3 beds
3 baths
Bmv Manchester Investment, Manchester M4
North West, England · M4
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£9,880
↗ 8%After 5 Years
Change In Property Value
£103,035
↗ 26%After 5 Years
Return On Investment
88%
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 | £22,548 | £22,886 | £23,458 | £24,045 | £24,766 | £117,704 |
| Total Expenses | £20,880 | £20,977 | £21,093 | £21,212 | £21,343 | £105,506 |
| Profit Before Tax | £1,668 | £1,909 | £2,365 | £2,832 | £3,423 | £12,198 |
| Profit After Tax | £1,351 | £1,546 | £1,916 | £2,294 | £2,772 | £9,880 |
| Change In Property Value | £12,000 | £12,360 | £23,340 | £26,862 | £28,474 | £103,035 |
| Net Return | £13,351 | £13,906 | £25,255 | £29,156 | £31,246 | £112,916 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 8% |
| Total Net Return (%) | 10% | 11% | 20% | 23% | 24% | 88% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change