Flat
M4
2 beds
2 baths
Cypress Place, 9 New Century Park, Manchester M4
North West, England · M4
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£10,989
↗ 16%After 5 Years
Change In Property Value
£56,670
↗ 26%After 5 Years
Return On Investment
101%
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 | £14,400 | £14,616 | £14,981 | £15,356 | £15,817 | £75,170 |
| Total Expenses | £12,169 | £12,236 | £12,316 | £12,397 | £12,486 | £61,603 |
| Profit Before Tax | £2,232 | £2,380 | £2,666 | £2,959 | £3,331 | £13,567 |
| Profit After Tax | £1,808 | £1,928 | £2,159 | £2,397 | £2,698 | £10,989 |
| Change In Property Value | £6,600 | £6,798 | £12,837 | £14,774 | £15,661 | £56,670 |
| Net Return | £8,408 | £8,726 | £14,996 | £17,171 | £18,359 | £67,659 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 13% | 13% | 22% | 26% | 27% | 101% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change