Flat
M4
1 bed
1 bath
21, Lord Street, Cheetham Hill, Manchester, Greater Manchester M4
North West, England · M4
View property listing
Initial Investment
£37,000First YearProfit From Rental Income
£-2,451
↘ -7%After 5 Years
Change In Property Value
£30,911
↗ 26%After 5 Years
Return On Investment
77%
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 | £6,768 | £6,870 | £7,041 | £7,217 | £7,434 | £35,330 |
| Total Expenses | £7,438 | £7,494 | £7,554 | £7,616 | £7,680 | £37,781 |
| Profit Before Tax | £-670 | £-624 | £-513 | £-398 | £-246 | £-2,451 |
| Profit After Tax | £-670 | £-624 | £-513 | £-398 | £-246 | £-2,451 |
| Change In Property Value | £3,600 | £3,708 | £7,002 | £8,059 | £8,542 | £30,911 |
| Net Return | £2,930 | £3,084 | £6,489 | £7,660 | £8,296 | £28,459 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -7% |
| Total Net Return (%) | 8% | 8% | 18% | 21% | 22% | 77% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change