Flat
M4
2 beds
2 baths
Hornbeam Way, Barton Place, Manchester M4
North West, England · M4
View property listing
Initial Investment
£68,500First YearProfit From Rental Income
£-2,478
↘ -4%After 5 Years
Change In Property Value
£57,957
↗ 26%After 5 Years
Return On Investment
81%
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 | £12,684 | £12,874 | £13,196 | £13,526 | £13,932 | £66,212 |
| Total Expenses | £13,534 | £13,630 | £13,734 | £13,840 | £13,952 | £68,691 |
| Profit Before Tax | £-850 | £-756 | £-538 | £-314 | £-20 | £-2,478 |
| Profit After Tax | £-850 | £-756 | £-538 | £-314 | £-20 | £-2,478 |
| Change In Property Value | £6,750 | £6,953 | £13,129 | £15,110 | £16,016 | £57,957 |
| Net Return | £5,900 | £6,197 | £12,591 | £14,796 | £15,996 | £55,479 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -4% |
| Total Net Return (%) | 9% | 9% | 18% | 22% | 23% | 81% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change