Flat M4 2 beds 2 baths

Bmv Manchester Investment, Manchester M4

North West, England · M4

Initial Investment

First Year

£110,982First Year

Profit From Rental Income

After 5 Years

£9,882

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£90,143

↗ 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	£19,596	£19,890	£20,387	£20,897	£21,524	£102,294
Total Expenses	£17,844	£17,919	£18,012	£18,107	£18,212	£90,094
Profit Before Tax	£1,752	£1,971	£2,375	£2,790	£3,312	£12,200
Profit After Tax	£1,419	£1,596	£1,924	£2,260	£2,682	£9,882
Change In Property Value	£10,499	£10,813	£20,419	£23,501	£24,911	£90,143
Net Return	£11,918	£12,410	£22,343	£25,761	£27,593	£100,025
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
Total Net Return (%)	11%	11%	20%	23%	25%	90%

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