Flat
M4
2 beds
2 baths
Old Mill Street, Manchester M4
North West, England · M4
View property listing
Initial Investment
£38,380First YearProfit From Rental Income
£-2,405
↘ -6%After 5 Years
Change In Property Value
£32,096
↗ 26%After 5 Years
Return On Investment
77%
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 | £6,972 | £7,077 | £7,253 | £7,435 | £7,658 | £36,395 |
| Total Expenses | £7,641 | £7,697 | £7,758 | £7,820 | £7,885 | £38,800 |
| Profit Before Tax | £-669 | £-621 | £-504 | £-385 | £-227 | £-2,405 |
| Profit After Tax | £-669 | £-621 | £-504 | £-385 | £-227 | £-2,405 |
| Change In Property Value | £3,738 | £3,850 | £7,270 | £8,368 | £8,870 | £32,096 |
| Net Return | £3,069 | £3,230 | £6,766 | £7,983 | £8,643 | £29,690 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -6% |
| Total Net Return (%) | 8% | 8% | 18% | 21% | 23% | 77% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change