Flat
M4
1 bed
1 bath
Bmv Manchester Investment, Manchester M4
North West, England · M4
View property listing
Initial Investment
£64,000First YearProfit From Rental Income
£2,824
↗ 4%After 5 Years
Change In Property Value
£54,094
↗ 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 | £11,832 | £12,009 | £12,310 | £12,617 | £12,996 | £61,765 |
| Total Expenses | £11,515 | £11,579 | £11,652 | £11,726 | £11,807 | £58,278 |
| Profit Before Tax | £317 | £431 | £658 | £891 | £1,189 | £3,486 |
| Profit After Tax | £257 | £349 | £533 | £722 | £963 | £2,824 |
| Change In Property Value | £6,300 | £6,489 | £12,253 | £14,103 | £14,949 | £54,094 |
| Net Return | £6,557 | £6,838 | £12,786 | £14,824 | £15,912 | £56,917 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 2% | 4% |
| Total Net Return (%) | 10% | 11% | 20% | 23% | 25% | 89% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change