Flat M4 2 beds 2 baths

Church Street, Manchester M4

North West, England · M4

Initial Investment

First Year

£154,750First Year

Profit From Rental Income

After 5 Years

£17,118

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£122,355

↗ 26%After 5 Years

Return On Investment

90%

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	£26,772	£27,174	£27,853	£28,549	£29,406	£139,753
Total Expenses	£23,518	£23,604	£23,715	£23,828	£23,956	£118,621
Profit Before Tax	£3,254	£3,570	£4,138	£4,721	£5,449	£21,133
Profit After Tax	£2,636	£2,891	£3,352	£3,824	£4,414	£17,118
Change In Property Value	£14,250	£14,678	£27,716	£31,899	£33,813	£122,355
Net Return	£16,886	£17,569	£31,068	£35,723	£38,227	£139,472
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	11%	11%	20%	23%	25%	90%

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