Flat
M4
1 bed
1 bath
New Union Street, Manchester M4
North West, England · M4
View property listing
Initial Investment
£107,150First YearProfit From Rental Income
£9,312
↗ 9%After 5 Years
Change In Property Value
£87,323
↗ 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 | £18,984 | £19,269 | £19,750 | £20,244 | £20,852 | £99,099 |
| Total Expenses | £17,348 | £17,423 | £17,514 | £17,607 | £17,710 | £87,602 |
| Profit Before Tax | £1,636 | £1,846 | £2,237 | £2,637 | £3,141 | £11,497 |
| Profit After Tax | £1,325 | £1,495 | £1,812 | £2,136 | £2,544 | £9,312 |
| Change In Property Value | £10,170 | £10,475 | £19,780 | £22,766 | £24,131 | £87,323 |
| Net Return | £11,495 | £11,970 | £21,592 | £24,902 | £26,676 | £96,635 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 9% |
| 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