Flat M4 2 beds 2 baths

Rochdale Road, Manchester M4

North West, England · M4

Initial Investment

First Year

£110,982First Year

Profit From Rental Income

After 5 Years

£8,383

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£90,143

↗ 26%After 5 Years

Return On Investment

89%

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	£19,728	£20,024	£20,525	£21,038	£21,669	£102,983
Total Expenses	£18,330	£18,417	£18,520	£18,625	£18,741	£92,633
Profit Before Tax	£1,398	£1,607	£2,005	£2,412	£2,928	£10,350
Profit After Tax	£1,132	£1,302	£1,624	£1,954	£2,371	£8,383
Change In Property Value	£10,499	£10,813	£20,419	£23,501	£24,911	£90,143
Net Return	£11,631	£12,115	£22,043	£25,455	£27,282	£98,527
Return From Rental Income (%)	1%	1%	1%	2%	2%	8%
Total Net Return (%)	10%	11%	20%	23%	25%	89%

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