Flat
M4
1 bed
1 bath
50 Bengal Street, Manchester M4
North West, England · M4
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£2,524
↗ 3%After 5 Years
Change In Property Value
£64,397
↗ 26%After 5 Years
Return On Investment
88%
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 | £14,088 | £14,299 | £14,657 | £15,023 | £15,474 | £73,541 |
| Total Expenses | £13,909 | £13,989 | £14,080 | £14,173 | £14,274 | £70,425 |
| Profit Before Tax | £179 | £310 | £577 | £850 | £1,200 | £3,116 |
| Profit After Tax | £145 | £251 | £467 | £688 | £972 | £2,524 |
| Change In Property Value | £7,500 | £7,725 | £14,587 | £16,789 | £17,796 | £64,397 |
| Net Return | £7,645 | £7,976 | £15,054 | £17,477 | £18,768 | £66,921 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| Total Net Return (%) | 10% | 10% | 20% | 23% | 25% | 88% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change