Flat M4 1 bed 1 bath

307 Icon, 64 Shudehill, Manchester M4

North West, England · M4

Initial Investment

First Year

£52,000First Year

Profit From Rental Income

After 5 Years

£1,338

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£43,790

↗ 26%After 5 Years

Return On Investment

87%

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	£9,588	£9,732	£9,975	£10,224	£10,531	£50,051
Total Expenses	£9,556	£9,613	£9,677	£9,742	£9,812	£48,399
Profit Before Tax	£32	£119	£298	£482	£719	£1,651
Profit After Tax	£26	£97	£242	£391	£582	£1,338
Change In Property Value	£5,100	£5,253	£9,919	£11,416	£12,101	£43,790
Net Return	£5,126	£5,350	£10,161	£11,807	£12,684	£45,128
Return From Rental Income (%)	0%	0%	0%	1%	1%	3%
Total Net Return (%)	10%	10%	20%	23%	24%	87%

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