Flat M4 1 bed 1 bath

Every Street, Manchester M4

North West, England · M4

Initial Investment

First Year

£55,150First Year

Profit From Rental Income

After 5 Years

£1,262

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£46,495

↗ 26%After 5 Years

Return On Investment

87%

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	£10,176	£10,329	£10,587	£10,852	£11,177	£53,120
Total Expenses	£10,179	£10,240	£10,309	£10,379	£10,455	£51,562
Profit Before Tax	£-3	£88	£278	£472	£723	£1,558
Profit After Tax	£-3	£72	£225	£382	£585	£1,262
Change In Property Value	£5,415	£5,577	£10,532	£12,121	£12,849	£46,495
Net Return	£5,412	£5,649	£10,757	£12,504	£13,434	£47,756
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	10%	10%	20%	23%	24%	87%

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