Flat M5 0 beds 1 bath

Guy Fawkes Street, Manchester M5

North West, England · M5

Initial Investment

First Year

£34,000First Year

Profit From Rental Income

After 5 Years

£7,110

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£28,335

↗ 26%After 5 Years

Return On Investment

104%

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	£8,736	£8,867	£9,089	£9,316	£9,595	£45,603
Total Expenses	£7,238	£7,297	£7,362	£7,429	£7,499	£36,825
Profit Before Tax	£1,498	£1,570	£1,727	£1,887	£2,096	£8,778
Profit After Tax	£1,214	£1,272	£1,399	£1,529	£1,698	£7,110
Change In Property Value	£3,300	£3,399	£6,418	£7,387	£7,830	£28,335
Net Return	£4,514	£4,671	£7,817	£8,916	£9,528	£35,445
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	13%	14%	23%	26%	28%	104%

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