Flat M4 2 beds 1 bath

Blossom Street, Manchester M4

North West, England · M4

Initial Investment

First Year

£112,750First Year

Profit From Rental Income

After 5 Years

£8,504

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£91,444

↗ 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	£20,004	£20,304	£20,812	£21,332	£21,972	£104,424
Total Expenses	£18,586	£18,674	£18,778	£18,885	£19,002	£93,925
Profit Before Tax	£1,418	£1,631	£2,034	£2,447	£2,970	£10,499
Profit After Tax	£1,149	£1,321	£1,647	£1,982	£2,405	£8,504
Change In Property Value	£10,650	£10,970	£20,714	£23,840	£25,270	£91,444
Net Return	£11,799	£12,290	£22,361	£25,822	£27,676	£99,948
Return From Rental Income (%)	1%	1%	1%	2%	2%	8%
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