Flat
M4
2 beds
2 baths
Bmv Manchester Investment, Manchester M4
North West, England · M4
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£6,871
↗ 7%After 5 Years
Change In Property Value
£77,277
↗ 26%After 5 Years
Return On Investment
90%
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 | £16,908 | £17,162 | £17,591 | £18,030 | £18,571 | £88,262 |
| Total Expenses | £15,784 | £15,860 | £15,950 | £16,042 | £16,143 | £79,779 |
| Profit Before Tax | £1,124 | £1,302 | £1,641 | £1,988 | £2,428 | £8,483 |
| Profit After Tax | £910 | £1,054 | £1,329 | £1,611 | £1,967 | £6,871 |
| Change In Property Value | £9,000 | £9,270 | £17,505 | £20,146 | £21,355 | £77,277 |
| Net Return | £9,910 | £10,324 | £18,834 | £21,757 | £23,322 | £84,148 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 11% | 11% | 20% | 23% | 25% | 90% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change