Flat
M4
2 beds
1 bath
High Street, Manchester, Greater Manchester M4
North West, England · M4
View property listing
Initial Investment
£53,500First YearProfit From Rental Income
£-205
↗ 0%After 5 Years
Change In Property Value
£45,078
↗ 26%After 5 Years
Return On Investment
84%
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 | £9,864 | £10,012 | £10,262 | £10,519 | £10,834 | £51,491 |
| Total Expenses | £10,178 | £10,244 | £10,317 | £10,392 | £10,472 | £51,603 |
| Profit Before Tax | £-314 | £-232 | £-55 | £127 | £363 | £-112 |
| Profit After Tax | £-314 | £-232 | £-55 | £102 | £294 | £-205 |
| Change In Property Value | £5,250 | £5,408 | £10,211 | £11,752 | £12,457 | £45,078 |
| Net Return | £4,936 | £5,175 | £10,156 | £11,855 | £12,751 | £44,874 |
| Return From Rental Income (%) | -1% | 0% | 0% | 0% | 1% | 0% |
| Total Net Return (%) | 9% | 10% | 19% | 22% | 24% | 84% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change