Flat
M4
3 beds
2 baths
Old Mount Street, Manchester M4
North West, England · M4
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£15,131
↗ 10%After 5 Years
Change In Property Value
£115,915
↗ 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 | £25,200 | £25,578 | £26,217 | £26,873 | £27,679 | £131,547 |
| Total Expenses | £22,374 | £22,458 | £22,564 | £22,674 | £22,797 | £112,867 |
| Profit Before Tax | £2,826 | £3,120 | £3,653 | £4,199 | £4,882 | £18,681 |
| Profit After Tax | £2,289 | £2,528 | £2,959 | £3,401 | £3,954 | £15,131 |
| Change In Property Value | £13,500 | £13,905 | £26,257 | £30,220 | £32,033 | £115,915 |
| Net Return | £15,789 | £16,433 | £29,216 | £33,621 | £35,987 | £131,046 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 11% | 11% | 20% | 23% | 25% | 90% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change