Flat
M4
2 beds
1 bath
Cheetham Hill Road, Cheetham Hill, Manchester M4
North West, England · M4
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£4,982
↗ 7%After 5 Years
Change In Property Value
£64,397
↗ 26%After 5 Years
Return On Investment
91%
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 | £14,088 | £14,299 | £14,657 | £15,023 | £15,474 | £73,541 |
| Total Expenses | £13,328 | £13,395 | £13,473 | £13,554 | £13,642 | £67,391 |
| Profit Before Tax | £760 | £905 | £1,183 | £1,469 | £1,832 | £6,150 |
| Profit After Tax | £616 | £733 | £959 | £1,190 | £1,484 | £4,982 |
| Change In Property Value | £7,500 | £7,725 | £14,587 | £16,789 | £17,796 | £64,397 |
| Net Return | £8,116 | £8,458 | £15,546 | £17,979 | £19,280 | £69,379 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 11% | 11% | 20% | 24% | 25% | 91% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change