Flat M4 3 beds 4 baths

Cable Street, Manchester, Greater Manchester M4

North West, England · M4

Initial Investment

First Year

£542,250First Year

Profit From Rental Income

After 5 Years

£70,176

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£386,383

↗ 26%After 5 Years

Return On Investment

84%

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	£84,000	£85,260	£87,391	£89,576	£92,264	£438,491
Total Expenses	£69,913	£70,085	£70,341	£70,603	£70,914	£351,855
Profit Before Tax	£14,088	£15,175	£17,051	£18,973	£21,349	£86,636
Profit After Tax	£11,411	£12,292	£13,811	£15,368	£17,293	£70,176
Change In Property Value	£45,000	£46,350	£87,524	£100,732	£106,776	£386,383
Net Return	£56,411	£58,642	£101,335	£116,101	£124,069	£456,559
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	10%	11%	19%	21%	23%	84%

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