Flat M4 1 bed 1 bath

Tib Street, Manchester M4

North West, England · M4

Initial Investment

First Year

£64,000First Year

Profit From Rental Income

After 5 Years

£2,570

↗ 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	£11,832	£12,009	£12,310	£12,617	£12,996	£61,765
Total Expenses	£11,575	£11,640	£11,714	£11,790	£11,872	£58,592
Profit Before Tax	£257	£369	£595	£827	£1,124	£3,173
Profit After Tax	£208	£299	£482	£670	£910	£2,570
Change In Property Value	£6,300	£6,489	£12,253	£14,103	£14,949	£54,094
Net Return	£6,508	£6,788	£12,736	£14,773	£15,859	£56,664
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