Flat M4 1 bed 1 bath

Chips, 2 Lampwick Lane, Manchester M4

North West, England · M4

Initial Investment

First Year

£43,000First Year

Profit From Rental Income

After 5 Years

£-644

↘ -1%After 5 Years

Change In Property Value

After 5 Years

£36,062

↗ 26%After 5 Years

Return On Investment

82%

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	£7,896	£8,014	£8,215	£8,420	£8,673	£41,218
Total Expenses	£8,253	£8,309	£8,370	£8,432	£8,498	£41,862
Profit Before Tax	£-357	£-294	£-155	£-12	£174	£-644
Profit After Tax	£-357	£-294	£-155	£-12	£174	£-644
Change In Property Value	£4,200	£4,326	£8,169	£9,402	£9,966	£36,062
Net Return	£3,843	£4,032	£8,014	£9,390	£10,140	£35,418
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-1%
Total Net Return (%)	9%	9%	19%	22%	24%	82%

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