Flat M4 1 bed 1 bath

Ludgate Hill, Manchester M4

North West, England · M4

Initial Investment

First Year

£28,000First Year

Profit From Rental Income

After 5 Years

£-4,618

↘ -16%After 5 Years

Change In Property Value

After 5 Years

£23,183

↗ 26%After 5 Years

Return On Investment

66%

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	£5,040	£5,116	£5,243	£5,375	£5,536	£26,309
Total Expenses	£6,075	£6,128	£6,184	£6,241	£6,300	£30,928
Profit Before Tax	£-1,035	£-1,013	£-941	£-866	£-764	£-4,618
Profit After Tax	£-1,035	£-1,013	£-941	£-866	£-764	£-4,618
Change In Property Value	£2,700	£2,781	£5,251	£6,044	£6,407	£23,183
Net Return	£1,665	£1,768	£4,311	£5,177	£5,643	£18,565
Return From Rental Income (%)	-4%	-4%	-3%	-3%	-3%	-16%
Total Net Return (%)	6%	6%	15%	18%	20%	66%

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