Flat
M4
1 bed
1 bath
1 Joiner Street, Manchester M4
North West, England · M4
View property listing
Initial Investment
£49,000First YearProfit From Rental Income
£7
↗ 0%After 5 Years
Change In Property Value
£41,214
↗ 26%After 5 Years
Return On Investment
84%
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 | £9,024 | £9,159 | £9,388 | £9,623 | £9,912 | £47,107 |
| Total Expenses | £9,270 | £9,330 | £9,397 | £9,464 | £9,536 | £46,998 |
| Profit Before Tax | £-246 | £-171 | £-8 | £159 | £375 | £108 |
| Profit After Tax | £-246 | £-171 | £-8 | £128 | £304 | £7 |
| Change In Property Value | £4,800 | £4,944 | £9,336 | £10,745 | £11,389 | £41,214 |
| Net Return | £4,554 | £4,773 | £9,328 | £10,873 | £11,694 | £41,221 |
| Return From Rental Income (%) | -1% | 0% | 0% | 0% | 1% | 0% |
| Total Net Return (%) | 9% | 10% | 19% | 22% | 24% | 84% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change