Flat M4 1 bed 1 bath

Victoria Riverside, Manchester M4

North West, England · M4

Initial Investment

First Year

£84,750First Year

Profit From Rental Income

After 5 Years

£6,142

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£70,837

↗ 26%After 5 Years

Return On Investment

91%

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	£15,504	£15,737	£16,130	£16,533	£17,029	£80,933
Total Expenses	£14,511	£14,581	£14,665	£14,750	£14,843	£73,351
Profit Before Tax	£993	£1,155	£1,465	£1,783	£2,186	£7,582
Profit After Tax	£804	£936	£1,187	£1,444	£1,770	£6,142
Change In Property Value	£8,250	£8,498	£16,046	£18,468	£19,576	£70,837
Net Return	£9,054	£9,433	£17,233	£19,912	£21,346	£76,978
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	11%	11%	20%	23%	25%	91%

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