Flat M4 2 beds 2 baths

Old Mill Street, Manchester M4

North West, England · M4

Initial Investment

First Year

£41,425First Year

Profit From Rental Income

After 5 Years

£-1,487

↘ -4%After 5 Years

Change In Property Value

After 5 Years

£34,710

↗ 26%After 5 Years

Return On Investment

80%

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	£7,596	£7,710	£7,903	£8,100	£8,343	£39,652
Total Expenses	£8,106	£8,163	£8,225	£8,289	£8,356	£41,140
Profit Before Tax	£-510	£-453	£-323	£-189	£-13	£-1,487
Profit After Tax	£-510	£-453	£-323	£-189	£-13	£-1,487
Change In Property Value	£4,043	£4,164	£7,863	£9,049	£9,592	£34,710
Net Return	£3,533	£3,711	£7,540	£8,860	£9,579	£33,223
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-4%
Total Net Return (%)	9%	9%	18%	21%	23%	80%

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