Flat
M4
2 beds
1 bath
Keepers Quay, Manchester, Greater Manchester M4
North West, England · M4
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£13,073
↗ 10%After 5 Years
Change In Property Value
£103,035
↗ 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 | £22,548 | £22,886 | £23,458 | £24,045 | £24,766 | £117,704 |
| Total Expenses | £20,125 | £20,205 | £20,305 | £20,407 | £20,522 | £101,564 |
| Profit Before Tax | £2,423 | £2,682 | £3,154 | £3,638 | £4,244 | £16,140 |
| Profit After Tax | £1,963 | £2,172 | £2,554 | £2,946 | £3,438 | £13,073 |
| Change In Property Value | £12,000 | £12,360 | £23,340 | £26,862 | £28,474 | £103,035 |
| Net Return | £13,963 | £14,532 | £25,894 | £29,808 | £31,911 | £116,109 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| 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