Flat M4 2 beds 2 baths

Old Mill Street, Manchester M4

North West, England · M4

Initial Investment

First Year

£37,697First Year

Profit From Rental Income

After 5 Years

£-2,292

↘ -6%After 5 Years

Change In Property Value

After 5 Years

£31,510

↗ 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	£6,900	£7,004	£7,179	£7,358	£7,579	£36,019
Total Expenses	£7,543	£7,600	£7,660	£7,722	£7,787	£38,311
Profit Before Tax	£-643	£-596	£-481	£-364	£-208	£-2,292
Profit After Tax	£-643	£-596	£-481	£-364	£-208	£-2,292
Change In Property Value	£3,670	£3,780	£7,138	£8,215	£8,708	£31,510
Net Return	£3,027	£3,184	£6,656	£7,851	£8,500	£29,217
Return From Rental Income (%)	-2%	-2%	-1%	-1%	-1%	-6%
Total Net Return (%)	8%	8%	18%	21%	23%	78%

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