Flat
M4
2 beds
1 bath
30 Ludgate Hill, Manchester M4
North West, England · M4
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£-4,196
↘ -5%After 5 Years
Change In Property Value
£72,125
↗ 26%After 5 Years
Return On Investment
79%
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 | £15,780 | £16,017 | £16,417 | £16,828 | £17,332 | £82,374 |
| Total Expenses | £17,051 | £17,175 | £17,309 | £17,446 | £17,589 | £86,570 |
| Profit Before Tax | £-1,271 | £-1,158 | £-892 | £-618 | £-257 | £-4,196 |
| Profit After Tax | £-1,271 | £-1,158 | £-892 | £-618 | £-257 | £-4,196 |
| Change In Property Value | £8,400 | £8,652 | £16,338 | £18,803 | £19,932 | £72,125 |
| Net Return | £7,129 | £7,494 | £15,446 | £18,185 | £19,675 | £67,929 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -5% |
| Total Net Return (%) | 8% | 9% | 18% | 21% | 23% | 79% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change