Flat M4 1 bed 1 bath

High Street, Manchester M4

North West, England · M4

Initial Investment

First Year

£63,100First Year

Profit From Rental Income

After 5 Years

£2,667

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£53,321

↗ 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	£11,664	£11,839	£12,135	£12,438	£12,811	£60,888
Total Expenses	£11,379	£11,443	£11,515	£11,589	£11,669	£57,596
Profit Before Tax	£285	£396	£620	£849	£1,142	£3,292
Profit After Tax	£231	£321	£502	£688	£925	£2,667
Change In Property Value	£6,210	£6,396	£12,078	£13,901	£14,735	£53,321
Net Return	£6,441	£6,717	£12,580	£14,589	£15,660	£55,987
Return From Rental Income (%)	0%	1%	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