Flat
M4
2 beds
2 baths
Ludgate Hill, Manchester M4
North West, England · M4
View property listing
Initial Investment
£38,500First YearProfit From Rental Income
£-846
↘ -2%After 5 Years
Change In Property Value
£32,199
↗ 26%After 5 Years
Return On Investment
81%
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 | £7,044 | £7,150 | £7,328 | £7,512 | £7,737 | £36,771 |
| Total Expenses | £7,415 | £7,466 | £7,521 | £7,578 | £7,638 | £37,617 |
| Profit Before Tax | £-371 | £-316 | £-193 | £-66 | £99 | £-846 |
| Profit After Tax | £-371 | £-316 | £-193 | £-66 | £99 | £-846 |
| Change In Property Value | £3,750 | £3,863 | £7,294 | £8,394 | £8,898 | £32,199 |
| Net Return | £3,379 | £3,547 | £7,101 | £8,328 | £8,997 | £31,352 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -2% |
| Total Net Return (%) | 9% | 9% | 18% | 22% | 23% | 81% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change