Flat
M4
3 beds
2 baths
Henry Street, Manchester M4
North West, England · M4
View property listing
Initial Investment
£158,250First YearProfit From Rental Income
£12,180
↗ 8%After 5 Years
Change In Property Value
£124,931
↗ 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 | £27,336 | £27,746 | £28,440 | £29,151 | £30,025 | £142,698 |
| Total Expenses | £25,266 | £25,383 | £25,523 | £25,666 | £25,824 | £127,661 |
| Profit Before Tax | £2,070 | £2,363 | £2,917 | £3,485 | £4,202 | £15,037 |
| Profit After Tax | £1,677 | £1,914 | £2,363 | £2,823 | £3,403 | £12,180 |
| Change In Property Value | £14,550 | £14,987 | £28,300 | £32,570 | £34,524 | £124,931 |
| Net Return | £16,227 | £16,901 | £30,662 | £35,393 | £37,928 | £137,110 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 8% |
| Total Net Return (%) | 10% | 11% | 19% | 22% | 24% | 87% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change