Flat M4 2 beds 2 baths

Old Mill Street, Manchester M4

North West, England · M4

Initial Investment

First Year

£40,690First Year

Profit From Rental Income

After 5 Years

£-1,678

↘ -4%After 5 Years

Change In Property Value

After 5 Years

£34,079

↗ 26%After 5 Years

Return On Investment

80%

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	£7,452	£7,564	£7,753	£7,947	£8,185	£38,900
Total Expenses	£7,994	£8,051	£8,113	£8,177	£8,243	£40,578
Profit Before Tax	£-542	£-488	£-360	£-230	£-58	£-1,678
Profit After Tax	£-542	£-488	£-360	£-230	£-58	£-1,678
Change In Property Value	£3,969	£4,088	£7,720	£8,885	£9,418	£34,079
Net Return	£3,427	£3,600	£7,359	£8,655	£9,360	£32,401
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-4%
Total Net Return (%)	8%	9%	18%	21%	23%	80%

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