Flat M4 3 beds 3 baths

Bmv Manchester Investment, Manchester M4

North West, England · M4

Initial Investment

First Year

£137,250First Year

Profit From Rental Income

After 5 Years

£10,610

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£109,475

↗ 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	£23,952	£24,311	£24,919	£25,542	£26,308	£125,033
Total Expenses	£22,153	£22,256	£22,379	£22,504	£22,643	£111,935
Profit Before Tax	£1,799	£2,056	£2,540	£3,038	£3,665	£13,098
Profit After Tax	£1,457	£1,665	£2,058	£2,460	£2,969	£10,610
Change In Property Value	£12,750	£13,133	£24,799	£28,541	£30,253	£109,475
Net Return	£14,207	£14,798	£26,856	£31,001	£33,222	£120,085
Return From Rental Income (%)	1%	1%	1%	2%	2%	8%
Total Net Return (%)	10%	11%	20%	23%	24%	87%

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