Flat
M4
1 bed
1 bath
18 Church Street, Manchester, Greater Manchester M4
North West, England · M4
View property listing
Initial Investment
£38,500First YearProfit From Rental Income
£-10,997
↘ -29%After 5 Years
Change In Property Value
£32,199
↗ 26%After 5 Years
Return On Investment
55%
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 | £7,044 | £7,150 | £7,328 | £7,512 | £7,737 | £36,771 |
| Total Expenses | £9,359 | £9,454 | £9,552 | £9,651 | £9,752 | £47,768 |
| Profit Before Tax | £-2,315 | £-2,305 | £-2,223 | £-2,139 | £-2,015 | £-10,997 |
| Profit After Tax | £-2,315 | £-2,305 | £-2,223 | £-2,139 | £-2,015 | £-10,997 |
| Change In Property Value | £3,750 | £3,863 | £7,294 | £8,394 | £8,898 | £32,199 |
| Net Return | £1,435 | £1,558 | £5,071 | £6,255 | £6,883 | £21,201 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -5% | -29% |
| Total Net Return (%) | 4% | 4% | 13% | 16% | 18% | 55% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change