Flat M4 1 bed 1 bath

Bmv Manchester Investment, Manchester M4

North West, England · M4

Initial Investment

First Year

£69,985First Year

Profit From Rental Income

After 5 Years

£3,911

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£59,233

↗ 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	£12,960	£13,154	£13,483	£13,820	£14,235	£67,653
Total Expenses	£12,419	£12,485	£12,561	£12,638	£12,722	£62,825
Profit Before Tax	£541	£670	£923	£1,182	£1,513	£4,828
Profit After Tax	£438	£542	£747	£958	£1,225	£3,911
Change In Property Value	£6,899	£7,105	£13,417	£15,442	£16,369	£59,233
Net Return	£7,336	£7,648	£14,165	£16,400	£17,594	£63,143
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
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