Flat M4 2 beds 2 baths

Bendix Street, Manchester M4

North West, England · M4

Initial Investment

First Year

£97,000First Year

Profit From Rental Income

After 5 Years

£-4,689

↘ -5%After 5 Years

Change In Property Value

After 5 Years

£79,853

↗ 26%After 5 Years

Return On Investment

77%

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	£17,472	£17,734	£18,177	£18,632	£19,191	£91,206
Total Expenses	£18,887	£19,025	£19,173	£19,325	£19,484	£95,895
Profit Before Tax	£-1,415	£-1,291	£-996	£-693	£-293	£-4,689
Profit After Tax	£-1,415	£-1,291	£-996	£-693	£-293	£-4,689
Change In Property Value	£9,300	£9,579	£18,088	£20,818	£22,067	£79,853
Net Return	£7,885	£8,288	£17,092	£20,125	£21,774	£75,164
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-5%
Total Net Return (%)	8%	9%	18%	21%	22%	77%

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