Flat
M4
1 bed
1 bath
Parkers Apartments, 115 Corporation Street, Manchester M4
North West, England · M4
View property listing
Initial Investment
£37,000First YearProfit From Rental Income
£-2,974
↘ -8%After 5 Years
Change In Property Value
£30,911
↗ 26%After 5 Years
Return On Investment
76%
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 | £6,768 | £6,870 | £7,041 | £7,217 | £7,434 | £35,330 |
| Total Expenses | £7,538 | £7,596 | £7,659 | £7,722 | £7,789 | £38,303 |
| Profit Before Tax | £-770 | £-727 | £-617 | £-505 | £-355 | £-2,974 |
| Profit After Tax | £-770 | £-727 | £-617 | £-505 | £-355 | £-2,974 |
| Change In Property Value | £3,600 | £3,708 | £7,002 | £8,059 | £8,542 | £30,911 |
| Net Return | £2,830 | £2,981 | £6,385 | £7,554 | £8,187 | £27,937 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -8% |
| Total Net Return (%) | 8% | 8% | 17% | 20% | 22% | 76% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change