Flat M4 1 bed 1 bath

William Sutton Building, 4 Old Mill Street, Manchester M4

North West, England · M4

Initial Investment

First Year

£24,415First Year

Profit From Rental Income

After 5 Years

£-5,405

↘ -22%After 5 Years

Change In Property Value

After 5 Years

£20,105

↗ 26%After 5 Years

Return On Investment

60%

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	£4,368	£4,434	£4,544	£4,658	£4,798	£22,802
Total Expenses	£5,533	£5,586	£5,640	£5,695	£5,752	£28,207
Profit Before Tax	£-1,165	£-1,152	£-1,096	£-1,037	£-954	£-5,405
Profit After Tax	£-1,165	£-1,152	£-1,096	£-1,037	£-954	£-5,405
Change In Property Value	£2,342	£2,412	£4,554	£5,241	£5,556	£20,105
Net Return	£1,176	£1,259	£3,459	£4,204	£4,602	£14,700
Return From Rental Income (%)	-5%	-5%	-4%	-4%	-4%	-22%
Total Net Return (%)	5%	5%	14%	17%	19%	60%

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