Flat M4 2 beds 2 baths

53 Marshall Street, Manchester M4

North West, England · M4

Initial Investment

First Year

£89,650First Year

Profit From Rental Income

After 5 Years

£6,526

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£74,443

↗ 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	£16,284	£16,528	£16,941	£17,365	£17,886	£85,005
Total Expenses	£15,223	£15,297	£15,384	£15,473	£15,570	£76,948
Profit Before Tax	£1,061	£1,231	£1,558	£1,892	£2,315	£8,057
Profit After Tax	£859	£997	£1,262	£1,533	£1,876	£6,526
Change In Property Value	£8,670	£8,930	£16,863	£19,408	£20,572	£74,443
Net Return	£9,529	£9,928	£18,125	£20,940	£22,448	£80,969
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	11%	11%	20%	23%	25%	90%

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