Flat M4 1 bed 1 bath

Cable Street, Manchester M4

North West, England · M4

Initial Investment

First Year

£104,000First Year

Profit From Rental Income

After 5 Years

£7,775

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£85,004

↗ 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	£18,600	£18,879	£19,351	£19,835	£20,430	£97,095
Total Expenses	£17,313	£17,395	£17,493	£17,593	£17,703	£87,496
Profit Before Tax	£1,287	£1,484	£1,858	£2,242	£2,727	£9,598
Profit After Tax	£1,043	£1,202	£1,505	£1,816	£2,209	£7,775
Change In Property Value	£9,900	£10,197	£19,255	£22,161	£23,491	£85,004
Net Return	£10,943	£11,399	£20,760	£23,977	£25,700	£92,779
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	11%	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