Flat
M4
1 bed
1 bath
60A Oldham Street, Northern Quarter, Manchester City Centre M4
North West, England · M4
View property listing
Initial Investment
£38,500First YearProfit From Rental Income
£-2,372
↘ -6%After 5 Years
Change In Property Value
£32,199
↗ 26%After 5 Years
Return On Investment
77%
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 | £6,996 | £7,101 | £7,278 | £7,460 | £7,684 | £36,520 |
| Total Expenses | £7,659 | £7,715 | £7,776 | £7,838 | £7,903 | £38,892 |
| Profit Before Tax | £-663 | £-615 | £-498 | £-378 | £-219 | £-2,372 |
| Profit After Tax | £-663 | £-615 | £-498 | £-378 | £-219 | £-2,372 |
| Change In Property Value | £3,750 | £3,863 | £7,294 | £8,394 | £8,898 | £32,199 |
| Net Return | £3,087 | £3,248 | £6,796 | £8,017 | £8,679 | £29,827 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -6% |
| Total Net Return (%) | 8% | 8% | 18% | 21% | 23% | 77% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change