Flat M4 2 beds 2 baths

Old Mill Street, Manchester M4

North West, England · M4

Initial Investment

First Year

£39,587First Year

Profit From Rental Income

After 5 Years

£-1,907

↘ -5%After 5 Years

Change In Property Value

After 5 Years

£33,132

↗ 26%After 5 Years

Return On Investment

79%

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	£7,248	£7,357	£7,541	£7,729	£7,961	£37,836
Total Expenses	£7,828	£7,885	£7,946	£8,009	£8,075	£39,743
Profit Before Tax	£-580	£-528	£-406	£-280	£-114	£-1,907
Profit After Tax	£-580	£-528	£-406	£-280	£-114	£-1,907
Change In Property Value	£3,859	£3,975	£7,505	£8,638	£9,156	£33,132
Net Return	£3,279	£3,446	£7,100	£8,358	£9,042	£31,225
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-5%
Total Net Return (%)	8%	9%	18%	21%	23%	79%

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