Flat
M4
2 beds
2 baths
Rochdale Road, Manchester M4
North West, England · M4
View property listing
Initial Investment
£121,482First YearProfit From Rental Income
£9,287
↗ 8%After 5 Years
Change In Property Value
£97,871
↗ 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 | £21,420 | £21,741 | £22,285 | £22,842 | £23,527 | £111,815 |
| Total Expenses | £19,859 | £19,951 | £20,063 | £20,176 | £20,301 | £100,350 |
| Profit Before Tax | £1,561 | £1,790 | £2,222 | £2,666 | £3,226 | £11,466 |
| Profit After Tax | £1,265 | £1,450 | £1,800 | £2,159 | £2,613 | £9,287 |
| Change In Property Value | £11,399 | £11,740 | £22,170 | £25,516 | £27,046 | £97,871 |
| Net Return | £12,663 | £13,190 | £23,970 | £27,675 | £29,660 | £107,158 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 8% |
| Total Net Return (%) | 10% | 11% | 20% | 23% | 24% | 88% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change