Flat
M4
2 beds
2 baths
Cotton Street, Manchester M4
North West, England · M4
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£12,575
↗ 11%After 5 Years
Change In Property Value
£90,156
↗ 26%After 5 Years
Return On Investment
93%
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 | £19,728 | £20,024 | £20,525 | £21,038 | £21,669 | £102,983 |
| Total Expenses | £17,339 | £17,403 | £17,485 | £17,568 | £17,663 | £87,458 |
| Profit Before Tax | £2,389 | £2,621 | £3,040 | £3,469 | £4,006 | £15,525 |
| Profit After Tax | £1,935 | £2,123 | £2,462 | £2,810 | £3,245 | £12,575 |
| Change In Property Value | £10,500 | £10,815 | £20,422 | £23,504 | £24,914 | £90,156 |
| Net Return | £12,435 | £12,938 | £22,885 | £26,314 | £28,159 | £102,732 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 11% |
| Total Net Return (%) | 11% | 12% | 21% | 24% | 25% | 93% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change