Flat
M4
1 bed
1 bath
New Union Street, Manchester M4
North West, England · M4
View property listing
Initial Investment
£107,150First YearProfit From Rental Income
£8,031
↗ 7%After 5 Years
Change In Property Value
£87,323
↗ 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 | £19,104 | £19,391 | £19,875 | £20,372 | £20,983 | £99,725 |
| Total Expenses | £17,771 | £17,855 | £17,956 | £18,058 | £18,171 | £89,811 |
| Profit Before Tax | £1,333 | £1,535 | £1,920 | £2,314 | £2,813 | £9,914 |
| Profit After Tax | £1,080 | £1,244 | £1,555 | £1,874 | £2,278 | £8,031 |
| Change In Property Value | £10,170 | £10,475 | £19,780 | £22,766 | £24,131 | £87,323 |
| Net Return | £11,250 | £11,719 | £21,335 | £24,640 | £26,410 | £95,353 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 10% | 11% | 20% | 23% | 25% | 89% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change