Flat
M4
3 beds
2 baths
Manchester M4
North West, England · M4
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£12,893
↗ 8%After 5 Years
Change In Property Value
£128,794
↗ 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 | £28,188 | £28,611 | £29,326 | £30,059 | £30,961 | £147,145 |
| Total Expenses | £25,974 | £26,093 | £26,236 | £26,382 | £26,543 | £131,227 |
| Profit Before Tax | £2,214 | £2,518 | £3,090 | £3,677 | £4,418 | £15,918 |
| Profit After Tax | £1,793 | £2,040 | £2,503 | £2,979 | £3,579 | £12,893 |
| Change In Property Value | £15,000 | £15,450 | £29,175 | £33,577 | £35,592 | £128,794 |
| Net Return | £16,793 | £17,490 | £31,678 | £36,556 | £39,171 | £141,688 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 10% | 11% | 19% | 22% | 24% | 87% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change