Flat
M4
2 beds
2 baths
Every Street, Manchester M4
North West, England · M4
View property listing
Initial Investment
£67,900First YearProfit From Rental Income
£3,247
↗ 5%After 5 Years
Change In Property Value
£57,442
↗ 26%After 5 Years
Return On Investment
89%
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 | £12,492 | £12,679 | £12,996 | £13,321 | £13,721 | £65,210 |
| Total Expenses | £12,097 | £12,161 | £12,236 | £12,312 | £12,395 | £61,202 |
| Profit Before Tax | £395 | £518 | £760 | £1,009 | £1,326 | £4,008 |
| Profit After Tax | £320 | £420 | £616 | £817 | £1,074 | £3,247 |
| Change In Property Value | £6,690 | £6,891 | £13,012 | £14,976 | £15,874 | £57,442 |
| Net Return | £7,010 | £7,310 | £13,628 | £15,793 | £16,948 | £60,689 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 10% | 11% | 20% | 23% | 25% | 89% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change