Flat M4 1 bed 1 bath

9 Dyche Street, Manchester M4

North West, England · M4

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£1,988

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£46,366

↗ 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	£10,140	£10,292	£10,549	£10,813	£11,138	£52,932
Total Expenses	£9,971	£10,027	£10,092	£10,158	£10,230	£50,478
Profit Before Tax	£170	£265	£457	£655	£908	£2,454
Profit After Tax	£137	£214	£370	£530	£735	£1,988
Change In Property Value	£5,400	£5,562	£10,503	£12,088	£12,813	£46,366
Net Return	£5,537	£5,776	£10,873	£12,618	£13,549	£48,354
Return From Rental Income (%)	0%	0%	1%	1%	1%	4%
Total Net Return (%)	10%	11%	20%	23%	25%	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