Flat
M4
2 beds
2 baths
Every Street, Manchester M4
North West, England · M4
View property listing
Initial Investment
£75,998First YearProfit From Rental Income
£4,663
↗ 6%After 5 Years
Change In Property Value
£64,396
↗ 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 | £14,004 | £14,214 | £14,569 | £14,934 | £15,382 | £73,103 |
| Total Expenses | £13,319 | £13,386 | £13,464 | £13,545 | £13,632 | £67,346 |
| Profit Before Tax | £685 | £828 | £1,105 | £1,389 | £1,749 | £5,756 |
| Profit After Tax | £555 | £671 | £895 | £1,125 | £1,417 | £4,663 |
| Change In Property Value | £7,500 | £7,725 | £14,587 | £16,788 | £17,796 | £64,396 |
| Net Return | £8,055 | £8,396 | £15,482 | £17,913 | £19,213 | £69,059 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| 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