Flat
M4
1 bed
1 bath
Bendix Street, Manchester, Greater Manchester M4
North West, England · M4
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£801
↗ 1%After 5 Years
Change In Property Value
£70,837
↗ 26%After 5 Years
Return On Investment
85%
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 | £15,504 | £15,737 | £16,130 | £16,533 | £17,029 | £80,933 |
| Total Expenses | £15,757 | £15,856 | £15,966 | £16,079 | £16,199 | £79,857 |
| Profit Before Tax | £-253 | £-120 | £164 | £454 | £830 | £1,076 |
| Profit After Tax | £-253 | £-120 | £133 | £368 | £673 | £801 |
| Change In Property Value | £8,250 | £8,498 | £16,046 | £18,468 | £19,576 | £70,837 |
| Net Return | £7,997 | £8,378 | £16,179 | £18,836 | £20,248 | £71,638 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 9% | 10% | 19% | 22% | 24% | 85% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change