Flat M4 1 bed 1 bath

Munday Street, Manchester M4

North West, England · M4

Initial Investment

First Year

£46,000First Year

Profit From Rental Income

After 5 Years

£-498

↘ -1%After 5 Years

Change In Property Value

After 5 Years

£38,638

↗ 26%After 5 Years

Return On Investment

83%

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	£8,460	£8,587	£8,802	£9,022	£9,292	£44,162
Total Expenses	£8,797	£8,856	£8,920	£8,986	£9,056	£44,616
Profit Before Tax	£-337	£-269	£-119	£35	£236	£-453
Profit After Tax	£-337	£-269	£-119	£35	£191	£-498
Change In Property Value	£4,500	£4,635	£8,752	£10,073	£10,678	£38,638
Net Return	£4,163	£4,366	£8,634	£10,109	£10,869	£38,140
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-1%
Total Net Return (%)	9%	9%	19%	22%	24%	83%

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