Flat M4 3 beds 2 baths

Bromley St, Manchester M4

North West, England · M4

Initial Investment

First Year

£130,250First Year

Profit From Rental Income

After 5 Years

£10,009

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£104,323

↗ 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	£22,824	£23,166	£23,746	£24,339	£25,069	£119,144
Total Expenses	£21,134	£21,232	£21,350	£21,470	£21,603	£106,788
Profit Before Tax	£1,690	£1,934	£2,396	£2,869	£3,467	£12,356
Profit After Tax	£1,369	£1,567	£1,941	£2,324	£2,808	£10,009
Change In Property Value	£12,150	£12,515	£23,632	£27,198	£28,830	£104,323
Net Return	£13,519	£14,081	£25,572	£29,522	£31,638	£114,332
Return From Rental Income (%)	1%	1%	1%	2%	2%	8%
Total Net Return (%)	10%	11%	20%	23%	24%	88%

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