Flat M4 1 bed 1 bath

Church Street, Manchester M4

North West, England · M4

Initial Investment

First Year

£56,500First Year

Profit From Rental Income

After 5 Years

£1,498

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£47,654

↗ 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	£10,428	£10,584	£10,849	£11,120	£11,454	£54,436
Total Expenses	£10,383	£10,444	£10,514	£10,585	£10,661	£52,586
Profit Before Tax	£45	£140	£335	£536	£793	£1,849
Profit After Tax	£37	£113	£272	£434	£642	£1,498
Change In Property Value	£5,550	£5,717	£10,795	£12,424	£13,169	£47,654
Net Return	£5,587	£5,830	£11,066	£12,857	£13,812	£49,152
Return From Rental Income (%)	0%	0%	0%	1%	1%	3%
Total Net Return (%)	10%	10%	20%	23%	24%	87%

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