Flat M4 2 beds 2 baths

Shudehill, Manchester M4

North West, England · M4

Initial Investment

First Year

£62,500First Year

Profit From Rental Income

After 5 Years

£2,577

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£52,806

↗ 26%After 5 Years

Return On Investment

89%

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	£11,556	£11,729	£12,023	£12,323	£12,693	£60,324
Total Expenses	£11,289	£11,352	£11,425	£11,499	£11,578	£57,143
Profit Before Tax	£267	£377	£598	£825	£1,115	£3,181
Profit After Tax	£216	£305	£484	£668	£903	£2,577
Change In Property Value	£6,150	£6,335	£11,962	£13,767	£14,593	£52,806
Net Return	£6,366	£6,640	£12,446	£14,435	£15,496	£55,383
Return From Rental Income (%)	0%	0%	1%	1%	1%	4%
Total Net Return (%)	10%	11%	20%	23%	25%	89%

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