Flat M4 2 beds 2 baths

Bmv Manchester Investment, Manchester M4

North West, England · M4

Initial Investment

First Year

£102,232First Year

Profit From Rental Income

After 5 Years

£7,608

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£83,703

↗ 26%After 5 Years

Return On Investment

89%

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	£18,312	£18,587	£19,051	£19,528	£20,113	£95,591
Total Expenses	£17,056	£17,137	£17,233	£17,332	£17,440	£86,198
Profit Before Tax	£1,256	£1,450	£1,818	£2,196	£2,673	£9,393
Profit After Tax	£1,018	£1,174	£1,473	£1,778	£2,165	£7,608
Change In Property Value	£9,749	£10,041	£18,961	£21,822	£23,131	£83,703
Net Return	£10,766	£11,215	£20,433	£23,600	£25,297	£91,312
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	11%	11%	20%	23%	25%	89%

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