Flat
M4
2 beds
1 bath
Cotton Street, Manchester M4
North West, England · M4
View property listing
Initial Investment
£135,500First YearProfit From Rental Income
£10,485
↗ 8%After 5 Years
Change In Property Value
£108,187
↗ 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 | £23,676 | £24,031 | £24,632 | £25,248 | £26,005 | £123,592 |
| Total Expenses | £21,898 | £22,000 | £22,121 | £22,246 | £22,383 | £110,647 |
| Profit Before Tax | £1,778 | £2,032 | £2,511 | £3,002 | £3,623 | £12,945 |
| Profit After Tax | £1,440 | £1,646 | £2,034 | £2,432 | £2,934 | £10,485 |
| Change In Property Value | £12,600 | £12,978 | £24,507 | £28,205 | £29,897 | £108,187 |
| Net Return | £14,040 | £14,624 | £26,540 | £30,637 | £32,832 | £118,673 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 10% | 11% | 20% | 23% | 24% | 88% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change