Flat
M4
2 beds
2 baths
High Street, Manchester M4
North West, England · M4
View property listing
Initial Investment
£79,500First YearProfit From Rental Income
£5,521
↗ 7%After 5 Years
Change In Property Value
£66,973
↗ 26%After 5 Years
Return On Investment
91%
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 | £14,652 | £14,872 | £15,244 | £15,625 | £16,093 | £76,485 |
| Total Expenses | £13,781 | £13,849 | £13,929 | £14,011 | £14,100 | £69,669 |
| Profit Before Tax | £871 | £1,023 | £1,315 | £1,614 | £1,993 | £6,816 |
| Profit After Tax | £706 | £829 | £1,065 | £1,307 | £1,614 | £5,521 |
| Change In Property Value | £7,800 | £8,034 | £15,171 | £17,460 | £18,508 | £66,973 |
| Net Return | £8,506 | £8,863 | £16,236 | £18,768 | £20,122 | £72,494 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 11% | 11% | 20% | 24% | 25% | 91% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change