Flat
M4
1 bed
1 bath
Lord Street, Manchester M4
North West, England · M4
View property listing
Initial Investment
£43,000First YearProfit From Rental Income
£-4,942
↘ -11%After 5 Years
Change In Property Value
£36,062
↗ 26%After 5 Years
Return On Investment
72%
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 | £7,896 | £8,014 | £8,215 | £8,420 | £8,673 | £41,218 |
| Total Expenses | £9,076 | £9,151 | £9,230 | £9,310 | £9,394 | £46,160 |
| Profit Before Tax | £-1,180 | £-1,136 | £-1,015 | £-890 | £-721 | £-4,942 |
| Profit After Tax | £-1,180 | £-1,136 | £-1,015 | £-890 | £-721 | £-4,942 |
| Change In Property Value | £4,200 | £4,326 | £8,169 | £9,402 | £9,966 | £36,062 |
| Net Return | £3,020 | £3,190 | £7,154 | £8,512 | £9,245 | £31,121 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | 7% | 7% | 17% | 20% | 22% | 72% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change