Flat M4 1 bed 2 baths

High Street, Manchester M4

North West, England · M4

Initial Investment

First Year

£38,800First Year

Profit From Rental Income

After 5 Years

£-2,063

↘ -5%After 5 Years

Change In Property Value

After 5 Years

£32,456

↗ 26%After 5 Years

Return On Investment

78%

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	£7,104	£7,211	£7,391	£7,576	£7,803	£37,084
Total Expenses	£7,709	£7,766	£7,827	£7,889	£7,955	£39,147
Profit Before Tax	£-605	£-556	£-436	£-314	£-152	£-2,063
Profit After Tax	£-605	£-556	£-436	£-314	£-152	£-2,063
Change In Property Value	£3,780	£3,893	£7,352	£8,462	£8,969	£32,456
Net Return	£3,175	£3,338	£6,916	£8,148	£8,817	£30,393
Return From Rental Income (%)	-2%	-1%	-1%	-1%	0%	-5%
Total Net Return (%)	8%	9%	18%	21%	23%	78%

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