Flat M4 3 beds 3 baths

Bmv Manchester Investment, Manchester M4

North West, England · M4

Initial Investment

First Year

£128,482First Year

Profit From Rental Income

After 5 Years

£9,892

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£103,023

↗ 26%After 5 Years

Return On Investment

88%

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	£22,548	£22,886	£23,458	£24,045	£24,766	£117,704
Total Expenses	£20,877	£20,974	£21,090	£21,209	£21,340	£105,491
Profit Before Tax	£1,671	£1,912	£2,368	£2,835	£3,426	£12,213
Profit After Tax	£1,354	£1,549	£1,918	£2,297	£2,775	£9,892
Change In Property Value	£11,999	£12,358	£23,337	£26,859	£28,470	£103,023
Net Return	£13,352	£13,907	£25,255	£29,155	£31,245	£112,915
Return From Rental Income (%)	1%	1%	1%	2%	2%	8%
Total Net Return (%)	10%	11%	20%	23%	24%	88%

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