Flat M4 2 beds 2 baths

Henry Street, Manchester, Greater Manchester M4

North West, England · M4

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£1,202

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£46,366

↗ 26%After 5 Years

Return On Investment

86%

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	£10,140	£10,292	£10,549	£10,813	£11,138	£52,932
Total Expenses	£10,156	£10,217	£10,285	£10,356	£10,431	£51,444
Profit Before Tax	£-16	£75	£264	£457	£707	£1,488
Profit After Tax	£-16	£61	£214	£371	£573	£1,202
Change In Property Value	£5,400	£5,562	£10,503	£12,088	£12,813	£46,366
Net Return	£5,385	£5,623	£10,717	£12,458	£13,386	£47,568
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	10%	10%	19%	23%	24%	86%

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