Flat
M4
2 beds
2 baths
No 1 Smithfield Square, 122 High Street, Manchester M4
North West, England · M4
View property listing
Initial Investment
£71,500First YearProfit From Rental Income
£3,876
↗ 5%After 5 Years
Change In Property Value
£60,533
↗ 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 | £13,164 | £13,361 | £13,695 | £14,038 | £14,459 | £68,718 |
| Total Expenses | £12,640 | £12,706 | £12,782 | £12,860 | £12,945 | £63,933 |
| Profit Before Tax | £524 | £656 | £913 | £1,178 | £1,514 | £4,785 |
| Profit After Tax | £424 | £531 | £740 | £954 | £1,226 | £3,876 |
| Change In Property Value | £7,050 | £7,262 | £13,712 | £15,781 | £16,728 | £60,533 |
| Net Return | £7,474 | £7,793 | £14,452 | £16,735 | £17,955 | £64,409 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 10% | 11% | 20% | 23% | 25% | 90% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change