Flat
M4
2 beds
2 baths
Apartment 413, 6 Oldham Road, Manchester, Lancashire M4
North West, England · M4
View property listing
Initial Investment
£38,500First YearProfit From Rental Income
£-2,147
↘ -6%After 5 Years
Change In Property Value
£32,199
↗ 26%After 5 Years
Return On Investment
78%
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 | £7,664 | £7,720 | £7,781 | £7,843 | £7,909 | £38,917 |
| Profit Before Tax | £-620 | £-571 | £-453 | £-332 | £-172 | £-2,147 |
| Profit After Tax | £-620 | £-571 | £-453 | £-332 | £-172 | £-2,147 |
| Change In Property Value | £3,750 | £3,863 | £7,294 | £8,394 | £8,898 | £32,199 |
| Net Return | £3,130 | £3,292 | £6,841 | £8,063 | £8,726 | £30,052 |
| Return From Rental Income (%) | -2% | -1% | -1% | -1% | 0% | -6% |
| Total Net Return (%) | 8% | 9% | 18% | 21% | 23% | 78% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change