Flat M4 1 bed 1 bath

Navigation Street, Manchester M4

North West, England · M4

Initial Investment

First Year

£59,500First Year

Profit From Rental Income

After 5 Years

£1,157

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£50,230

↗ 26%After 5 Years

Return On Investment

86%

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	£10,992	£11,157	£11,436	£11,722	£12,073	£57,380
Total Expenses	£11,042	£11,109	£11,184	£11,261	£11,344	£55,940
Profit Before Tax	£-50	£48	£251	£460	£730	£1,440
Profit After Tax	£-50	£39	£204	£373	£591	£1,157
Change In Property Value	£5,850	£6,026	£11,378	£13,095	£13,881	£50,230
Net Return	£5,800	£6,064	£11,582	£13,468	£14,472	£51,386
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	10%	10%	19%	23%	24%	86%

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