Flat
M4
0 beds
1 bath
Church Street, Manchester M4
North West, England · M4
View property listing
Initial Investment
£30,985First YearProfit From Rental Income
£-3,830
↘ -12%After 5 Years
Change In Property Value
£25,746
↗ 26%After 5 Years
Return On Investment
71%
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 | £5,628 | £5,712 | £5,855 | £6,002 | £6,182 | £29,379 |
| Total Expenses | £6,528 | £6,583 | £6,640 | £6,699 | £6,759 | £33,209 |
| Profit Before Tax | £-900 | £-870 | £-785 | £-697 | £-578 | £-3,830 |
| Profit After Tax | £-900 | £-870 | £-785 | £-697 | £-578 | £-3,830 |
| Change In Property Value | £2,999 | £3,088 | £5,832 | £6,712 | £7,115 | £25,746 |
| Net Return | £2,098 | £2,218 | £5,047 | £6,015 | £6,537 | £21,916 |
| Return From Rental Income (%) | -3% | -3% | -3% | -2% | -2% | -12% |
| Total Net Return (%) | 7% | 7% | 16% | 19% | 21% | 71% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change