Flat M4 1 bed 1 bath

Bmv Manchester Investment, Manchester M4

North West, England · M4

Initial Investment

First Year

£67,000First Year

Profit From Rental Income

After 5 Years

£3,363

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£56,670

↗ 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	£12,396	£12,582	£12,896	£13,219	£13,615	£64,709
Total Expenses	£11,968	£12,033	£12,107	£12,183	£12,266	£60,557
Profit Before Tax	£428	£549	£789	£1,036	£1,350	£4,152
Profit After Tax	£347	£445	£639	£839	£1,093	£3,363
Change In Property Value	£6,600	£6,798	£12,837	£14,774	£15,661	£56,670
Net Return	£6,947	£7,243	£13,476	£15,613	£16,754	£60,033
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
Total Net Return (%)	10%	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