Flat M4 1 bed 1 bath

Bendix Street, Manchester M4

North West, England · M4

Initial Investment

First Year

£64,000First Year

Profit From Rental Income

After 5 Years

£2,550

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£54,094

↗ 26%After 5 Years

Return On Investment

89%

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	£11,760	£11,936	£12,235	£12,541	£12,917	£61,389
Total Expenses	£11,508	£11,571	£11,644	£11,719	£11,799	£58,241
Profit Before Tax	£252	£365	£591	£822	£1,118	£3,148
Profit After Tax	£204	£296	£478	£666	£906	£2,550
Change In Property Value	£6,300	£6,489	£12,253	£14,103	£14,949	£54,094
Net Return	£6,504	£6,785	£12,732	£14,768	£15,854	£56,643
Return From Rental Income (%)	0%	0%	1%	1%	1%	4%
Total Net Return (%)	10%	11%	20%	23%	25%	89%

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