Flat M4 1 bed 1 bath

North Central, 9 Dyche Street, Noma, Manchester City Centre M4

North West, England · M4

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£964

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£46,366

↗ 26%After 5 Years

Return On Investment

86%

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	£10,080	£10,231	£10,487	£10,749	£11,072	£52,619
Total Expenses	£10,150	£10,211	£10,279	£10,349	£10,424	£51,413
Profit Before Tax	£-70	£21	£208	£400	£647	£1,206
Profit After Tax	£-70	£17	£168	£324	£524	£964
Change In Property Value	£5,400	£5,562	£10,503	£12,088	£12,813	£46,366
Net Return	£5,331	£5,579	£10,671	£12,412	£13,338	£47,330
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	10%	10%	19%	23%	24%	86%

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