Flat M4 2 beds 2 baths

Cotton Street, Manchester M4

North West, England · M4

Initial Investment

First Year

£86,500First Year

Profit From Rental Income

After 5 Years

£10,736

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£72,125

↗ 26%After 5 Years

Return On Investment

96%

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	£15,780	£16,017	£16,417	£16,828	£17,332	£82,374
Total Expenses	£13,709	£13,756	£13,818	£13,882	£13,954	£69,119
Profit Before Tax	£2,071	£2,261	£2,599	£2,946	£3,378	£13,255
Profit After Tax	£1,678	£1,831	£2,105	£2,386	£2,737	£10,736
Change In Property Value	£8,400	£8,652	£16,338	£18,803	£19,932	£72,125
Net Return	£10,078	£10,483	£18,443	£21,190	£22,668	£82,861
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	12%	12%	21%	24%	26%	96%

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