Flat M4 1 bed 1 bath

Red Bank, Manchester M4

North West, England · M4

Initial Investment

First Year

£43,000First Year

Profit From Rental Income

After 5 Years

£-1,401

↘ -3%After 5 Years

Change In Property Value

After 5 Years

£36,062

↗ 26%After 5 Years

Return On Investment

81%

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	£7,836	£7,954	£8,152	£8,356	£8,607	£40,905
Total Expenses	£8,338	£8,396	£8,459	£8,523	£8,591	£42,306
Profit Before Tax	£-502	£-442	£-306	£-167	£16	£-1,401
Profit After Tax	£-502	£-442	£-306	£-167	£16	£-1,401
Change In Property Value	£4,200	£4,326	£8,169	£9,402	£9,966	£36,062
Net Return	£3,698	£3,884	£7,863	£9,235	£9,982	£34,661
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-3%
Total Net Return (%)	9%	9%	18%	21%	23%	81%

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