Flat
M4
0 beds
1 bath
Apt 108 Cypress Place, 9 New Century Park, Manchester M4
North West, England · M4
View property listing
Initial Investment
£44,500First YearProfit From Rental Income
£-1,040
↘ -2%After 5 Years
Change In Property Value
£37,350
↗ 26%After 5 Years
Return On Investment
82%
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 | £8,124 | £8,246 | £8,452 | £8,663 | £8,923 | £42,408 |
| Total Expenses | £8,565 | £8,623 | £8,687 | £8,752 | £8,821 | £43,448 |
| Profit Before Tax | £-441 | £-378 | £-235 | £-89 | £103 | £-1,040 |
| Profit After Tax | £-441 | £-378 | £-235 | £-89 | £103 | £-1,040 |
| Change In Property Value | £4,350 | £4,481 | £8,461 | £9,737 | £10,322 | £37,350 |
| Net Return | £3,909 | £4,103 | £8,226 | £9,649 | £10,424 | £36,310 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -2% |
| Total Net Return (%) | 9% | 9% | 18% | 22% | 23% | 82% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change