Flat M4 1 bed 1 bath

Red Building, Manchester M4

North West, England · M4

Initial Investment

First Year

£39,850First Year

Profit From Rental Income

After 5 Years

£-2,081

↘ -5%After 5 Years

Change In Property Value

After 5 Years

£33,358

↗ 26%After 5 Years

Return On Investment

78%

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	£7,863	£7,920	£7,981	£8,044	£8,109	£39,916
Profit Before Tax	£-615	£-563	£-440	£-315	£-148	£-2,081
Profit After Tax	£-615	£-563	£-440	£-315	£-148	£-2,081
Change In Property Value	£3,885	£4,002	£7,556	£8,697	£9,218	£33,358
Net Return	£3,270	£3,439	£7,116	£8,382	£9,070	£31,277
Return From Rental Income (%)	-2%	-1%	-1%	-1%	0%	-5%
Total Net Return (%)	8%	9%	18%	21%	23%	78%

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