Flat M8 4 beds 3 baths

Elizabeth Street, Manchester M8

North West, England · M8

Initial Investment

First Year

£121,500First Year

Profit From Rental Income

After 5 Years

£12,451

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£97,884

↗ 26%After 5 Years

Return On Investment

91%

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	£21,540	£21,863	£22,410	£22,970	£23,659	£112,442
Total Expenses	£19,231	£19,309	£19,406	£19,506	£19,618	£97,070
Profit Before Tax	£2,310	£2,554	£3,003	£3,464	£4,041	£15,372
Profit After Tax	£1,871	£2,069	£2,433	£2,806	£3,273	£12,451
Change In Property Value	£11,400	£11,742	£22,173	£25,519	£27,050	£97,884
Net Return	£13,271	£13,811	£24,605	£28,324	£30,323	£110,335
Return From Rental Income (%)	2%	2%	2%	2%	3%	10%
Total Net Return (%)	11%	11%	20%	23%	25%	91%

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