Flat
M4
2 beds
2 baths
Transmission House, Tibb Street, Manchester M4
North West, England · M4
View property listing
Initial Investment
£81,250First YearProfit From Rental Income
£2,713
↗ 3%After 5 Years
Change In Property Value
£68,261
↗ 26%After 5 Years
Return On Investment
87%
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 | £14,940 | £15,164 | £15,543 | £15,932 | £16,410 | £77,989 |
| Total Expenses | £14,741 | £14,826 | £14,923 | £15,022 | £15,128 | £74,639 |
| Profit Before Tax | £199 | £338 | £620 | £910 | £1,282 | £3,350 |
| Profit After Tax | £161 | £274 | £503 | £737 | £1,038 | £2,713 |
| Change In Property Value | £7,950 | £8,189 | £15,463 | £17,796 | £18,864 | £68,261 |
| Net Return | £8,111 | £8,462 | £15,965 | £18,533 | £19,902 | £70,974 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| Total Net Return (%) | 10% | 10% | 20% | 23% | 24% | 87% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change