Flat M4 1 bed 1 bath

31 Tib Street, Manchester M4

North West, England · M4

Initial Investment

First Year

£64,000First Year

Profit From Rental Income

After 5 Years

£659

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£54,094

↗ 26%After 5 Years

Return On Investment

86%

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	£11,832	£12,009	£12,310	£12,617	£12,996	£61,765
Total Expenses	£12,015	£12,090	£12,174	£12,260	£12,351	£60,889
Profit Before Tax	£-183	£-81	£136	£358	£645	£875
Profit After Tax	£-183	£-81	£110	£290	£523	£659
Change In Property Value	£6,300	£6,489	£12,253	£14,103	£14,949	£54,094
Net Return	£6,117	£6,408	£12,363	£14,392	£15,471	£54,753
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	10%	10%	19%	22%	24%	86%

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