Flat M4 2 beds 2 baths

The Gate, Manchester M4

North West, England · M4

Initial Investment

First Year

£110,982First Year

Profit From Rental Income

After 5 Years

£2,876

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£90,143

↗ 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	£19,200	£19,488	£19,975	£20,475	£21,089	£100,227
Total Expenses	£19,104	£19,209	£19,329	£19,451	£19,583	£96,675
Profit Before Tax	£96	£279	£647	£1,024	£1,506	£3,551
Profit After Tax	£78	£226	£524	£829	£1,220	£2,876
Change In Property Value	£10,499	£10,813	£20,419	£23,501	£24,911	£90,143
Net Return	£10,576	£11,039	£20,943	£24,330	£26,131	£93,020
Return From Rental Income (%)	0%	0%	0%	1%	1%	3%
Total Net Return (%)	10%	10%	19%	22%	24%	84%

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