Flat M4 1 bed 1 bath

William Sutton Building, 4 Old Mill Street, Manchester M4

North West, England · M4

Initial Investment

First Year

£67,900First Year

Profit From Rental Income

After 5 Years

£3,247

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£57,442

↗ 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	£12,492	£12,679	£12,996	£13,321	£13,721	£65,210
Total Expenses	£12,097	£12,161	£12,236	£12,312	£12,395	£61,202
Profit Before Tax	£395	£518	£760	£1,009	£1,326	£4,008
Profit After Tax	£320	£420	£616	£817	£1,074	£3,247
Change In Property Value	£6,690	£6,891	£13,012	£14,976	£15,874	£57,442
Net Return	£7,010	£7,310	£13,628	£15,793	£16,948	£60,689
Return From Rental Income (%)	0%	1%	1%	1%	2%	5%
Total Net Return (%)	10%	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