Flat M4 2 beds 2 baths

Every Street, Manchester M4

North West, England · M4

Initial Investment

First Year

£64,000First Year

Profit From Rental Income

After 5 Years

£-1,819

↘ -3%After 5 Years

Change In Property Value

After 5 Years

£54,094

↗ 26%After 5 Years

Return On Investment

82%

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	£11,832	£12,009	£12,310	£12,617	£12,996	£61,765
Total Expenses	£12,531	£12,618	£12,713	£12,810	£12,912	£63,584
Profit Before Tax	£-699	£-609	£-403	£-192	£84	£-1,819
Profit After Tax	£-699	£-609	£-403	£-192	£84	£-1,819
Change In Property Value	£6,300	£6,489	£12,253	£14,103	£14,949	£54,094
Net Return	£5,601	£5,880	£11,850	£13,910	£15,033	£52,275
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-3%
Total Net Return (%)	9%	9%	19%	22%	23%	82%

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