Flat
M4
1 bed
1 bath
Bmv Manchester Investment, Manchester M4
North West, England · M4
View property listing
Initial Investment
£48,985First YearProfit From Rental Income
£60
↗ 0%After 5 Years
Change In Property Value
£41,201
↗ 26%After 5 Years
Return On Investment
84%
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 | £9,012 | £9,147 | £9,376 | £9,610 | £9,899 | £47,044 |
| Total Expenses | £9,247 | £9,307 | £9,373 | £9,440 | £9,511 | £46,878 |
| Profit Before Tax | £-235 | £-160 | £3 | £170 | £387 | £166 |
| Profit After Tax | £-235 | £-160 | £3 | £138 | £314 | £60 |
| Change In Property Value | £4,799 | £4,942 | £9,333 | £10,741 | £11,386 | £41,201 |
| Net Return | £4,563 | £4,783 | £9,336 | £10,879 | £11,700 | £41,261 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 0% |
| Total Net Return (%) | 9% | 10% | 19% | 22% | 24% | 84% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change