Flat
M4
1 bed
1 bath
Phase 3, The Tobacco Factory, Naples Street, Manchester, Greater Manchester M4
North West, England · M4
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£2,284
↗ 4%After 5 Years
Change In Property Value
£51,518
↗ 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 | £11,268 | £11,437 | £11,723 | £12,016 | £12,376 | £58,820 |
| Total Expenses | £11,062 | £11,125 | £11,196 | £11,269 | £11,348 | £56,000 |
| Profit Before Tax | £206 | £312 | £527 | £747 | £1,028 | £2,820 |
| Profit After Tax | £167 | £253 | £427 | £605 | £833 | £2,284 |
| Change In Property Value | £6,000 | £6,180 | £11,670 | £13,431 | £14,237 | £51,518 |
| Net Return | £6,167 | £6,433 | £12,097 | £14,036 | £15,070 | £53,802 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 10% | 11% | 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