Flat M4 3 beds 3 baths

Bmv Manchester Investment, Manchester M4

North West, England · M4

Initial Investment

First Year

£145,982First Year

Profit From Rental Income

After 5 Years

£11,351

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£115,902

↗ 26%After 5 Years

Return On Investment

87%

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	£25,356	£25,736	£26,380	£27,039	£27,850	£132,362
Total Expenses	£23,423	£23,531	£23,661	£23,793	£23,939	£118,348
Profit Before Tax	£1,933	£2,205	£2,719	£3,246	£3,911	£14,014
Profit After Tax	£1,565	£1,786	£2,202	£2,629	£3,168	£11,351
Change In Property Value	£13,499	£13,903	£26,254	£30,216	£32,029	£115,902
Net Return	£15,064	£15,690	£28,457	£32,846	£35,197	£127,253
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	10%	11%	19%	22%	24%	87%

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