Flat M4 2 beds 1 bath

Bengal Street, Manchester M4

North West, England · M4

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£11,787

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£83,716

↗ 26%After 5 Years

Return On Investment

93%

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	£18,324	£18,599	£19,064	£19,540	£20,127	£95,654
Total Expenses	£16,080	£16,138	£16,214	£16,291	£16,379	£81,102
Profit Before Tax	£2,244	£2,460	£2,850	£3,249	£3,748	£14,552
Profit After Tax	£1,818	£1,993	£2,308	£2,632	£3,036	£11,787
Change In Property Value	£9,750	£10,043	£18,964	£21,825	£23,135	£83,716
Net Return	£11,568	£12,035	£21,272	£24,457	£26,171	£95,503
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	11%	12%	21%	24%	26%	93%

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