Flat
M4
2 beds
2 baths
The Press, School Street, Manchester M4
North West, England · M4
View property listing
Initial Investment
£92,450First YearProfit From Rental Income
£6,786
↗ 7%After 5 Years
Change In Property Value
£76,504
↗ 26%After 5 Years
Return On Investment
90%
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 | £16,740 | £16,991 | £17,416 | £17,851 | £18,387 | £87,385 |
| Total Expenses | £15,631 | £15,707 | £15,796 | £15,887 | £15,987 | £79,008 |
| Profit Before Tax | £1,109 | £1,285 | £1,620 | £1,964 | £2,400 | £8,377 |
| Profit After Tax | £898 | £1,040 | £1,312 | £1,591 | £1,944 | £6,786 |
| Change In Property Value | £8,910 | £9,177 | £17,330 | £19,945 | £21,142 | £76,504 |
| Net Return | £9,808 | £10,218 | £18,642 | £21,536 | £23,086 | £83,290 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 11% | 11% | 20% | 23% | 25% | 90% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change