Flat M4 3 beds 3 baths

Bmv Manchester Investment, Manchester M4

North West, England · M4

Initial Investment

First Year

£137,232First Year

Profit From Rental Income

After 5 Years

£10,622

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£109,462

↗ 26%After 5 Years

Return On Investment

88%

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	£23,952	£24,311	£24,919	£25,542	£26,308	£125,033
Total Expenses	£22,150	£22,253	£22,376	£22,501	£22,640	£111,919
Profit Before Tax	£1,802	£2,059	£2,543	£3,041	£3,669	£13,113
Profit After Tax	£1,460	£1,668	£2,060	£2,463	£2,972	£10,622
Change In Property Value	£12,749	£13,131	£24,796	£28,538	£30,250	£109,462
Net Return	£14,208	£14,798	£26,856	£31,000	£33,221	£120,084
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	10%	11%	20%	23%	24%	88%

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