Flat M4 2 beds 2 baths

Hornbeam Way, Manchester M4

North West, England · M4

Initial Investment

First Year

£58,000First Year

Profit From Rental Income

After 5 Years

£1,517

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£48,942

↗ 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	£10,644	£10,804	£11,074	£11,351	£11,691	£55,563
Total Expenses	£10,603	£10,665	£10,735	£10,806	£10,883	£53,691
Profit Before Tax	£41	£139	£339	£544	£808	£1,872
Profit After Tax	£33	£113	£275	£441	£655	£1,517
Change In Property Value	£5,700	£5,871	£11,086	£12,759	£13,525	£48,942
Net Return	£5,733	£5,984	£11,361	£13,200	£14,180	£50,458
Return From Rental Income (%)	0%	0%	0%	1%	1%	3%
Total Net Return (%)	10%	10%	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