Flat
M4
3 beds
2 baths
Bromley St, Manchester M4
North West, England · M4
View property listing
Initial Investment
£130,250First YearProfit From Rental Income
£12,772
↗ 10%After 5 Years
Change In Property Value
£104,323
↗ 26%After 5 Years
Return On Investment
90%
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 | £22,680 | £23,020 | £23,596 | £24,186 | £24,911 | £118,393 |
| Total Expenses | £20,336 | £20,416 | £20,517 | £20,620 | £20,735 | £102,624 |
| Profit Before Tax | £2,344 | £2,604 | £3,079 | £3,566 | £4,176 | £15,768 |
| Profit After Tax | £1,898 | £2,109 | £2,494 | £2,888 | £3,383 | £12,772 |
| Change In Property Value | £12,150 | £12,515 | £23,632 | £27,198 | £28,830 | £104,323 |
| Net Return | £14,048 | £14,624 | £26,125 | £30,086 | £32,212 | £117,096 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 11% | 11% | 20% | 23% | 25% | 90% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change