Flat
M4
1 bed
1 bath
Cypress Place, 9 New Century Park, Manchester M4
North West, England · M4
View property listing
Initial Investment
£48,550First YearProfit From Rental Income
£13,341
↗ 27%After 5 Years
Change In Property Value
£40,828
↗ 26%After 5 Years
Return On Investment
112%
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 | £12,600 | £12,789 | £13,109 | £13,436 | £13,840 | £65,774 |
| Total Expenses | £9,709 | £9,778 | £9,856 | £9,937 | £10,023 | £49,304 |
| Profit Before Tax | £2,891 | £3,011 | £3,252 | £3,500 | £3,816 | £16,470 |
| Profit After Tax | £2,341 | £2,439 | £2,634 | £2,835 | £3,091 | £13,341 |
| Change In Property Value | £4,755 | £4,898 | £9,248 | £10,644 | £11,283 | £40,828 |
| Net Return | £7,096 | £7,336 | £11,883 | £13,479 | £14,374 | £54,168 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 15% | 15% | 24% | 28% | 30% | 112% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change