Flat M4 1 bed 1 bath

Munday Street, Manchester M4

North West, England · M4

Initial Investment

First Year

£50,500First Year

Profit From Rental Income

After 5 Years

£367

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£42,502

↗ 26%After 5 Years

Return On Investment

85%

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	£9,300	£9,439	£9,675	£9,917	£10,215	£48,547
Total Expenses	£9,476	£9,536	£9,603	£9,671	£9,743	£48,030
Profit Before Tax	£-176	£-97	£73	£246	£472	£517
Profit After Tax	£-176	£-97	£59	£200	£382	£367
Change In Property Value	£4,950	£5,099	£9,628	£11,081	£11,745	£42,502
Net Return	£4,774	£5,002	£9,686	£11,280	£12,127	£42,869
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	9%	10%	19%	22%	24%	85%

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