Flat
M4
1 bed
1 bath
Old Mount Street, Manchester M4
North West, England · M4
View property listing
Initial Investment
£57,850First YearProfit From Rental Income
£-1,917
↘ -3%After 5 Years
Change In Property Value
£48,813
↗ 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 | £10,680 | £10,840 | £11,111 | £11,389 | £11,731 | £55,751 |
| Total Expenses | £11,363 | £11,443 | £11,530 | £11,619 | £11,712 | £57,668 |
| Profit Before Tax | £-683 | £-603 | £-419 | £-230 | £19 | £-1,917 |
| Profit After Tax | £-683 | £-603 | £-419 | £-230 | £19 | £-1,917 |
| Change In Property Value | £5,685 | £5,856 | £11,057 | £12,726 | £13,489 | £48,813 |
| Net Return | £5,002 | £5,252 | £10,638 | £12,496 | £13,508 | £46,896 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| 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