Flat M4 1 bed 1 bath

Simpson Streetbmv Manchester Investment, Manchester M4

North West, England · M4

Initial Investment

First Year

£63,985First Year

Profit From Rental Income

After 5 Years

£2,558

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£54,081

↗ 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	£11,760	£11,936	£12,235	£12,541	£12,917	£61,389
Total Expenses	£11,506	£11,569	£11,642	£11,717	£11,797	£58,231
Profit Before Tax	£254	£367	£593	£824	£1,120	£3,158
Profit After Tax	£206	£297	£480	£667	£907	£2,558
Change In Property Value	£6,299	£6,487	£12,250	£14,099	£14,945	£54,081
Net Return	£6,504	£6,785	£12,730	£14,767	£15,852	£56,639
Return From Rental Income (%)	0%	0%	1%	1%	1%	4%
Total Net Return (%)	10%	11%	20%	23%	25%	89%

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