Flat
M4
2 beds
2 baths
Cypress Place, 9 New Century Park, Manchester M4
North West, England · M4
View property listing
Initial Investment
£61,900First YearProfit From Rental Income
£13,721
↗ 22%After 5 Years
Change In Property Value
£52,291
↗ 26%After 5 Years
Return On Investment
107%
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 | £11,494 | £11,562 | £11,641 | £11,722 | £11,811 | £58,230 |
| Profit Before Tax | £2,906 | £3,054 | £3,340 | £3,633 | £4,005 | £16,940 |
| Profit After Tax | £2,354 | £2,474 | £2,706 | £2,943 | £3,244 | £13,721 |
| Change In Property Value | £6,090 | £6,273 | £11,845 | £13,632 | £14,450 | £52,291 |
| Net Return | £8,444 | £8,747 | £14,551 | £16,576 | £17,695 | £66,012 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 14% | 14% | 24% | 27% | 29% | 107% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change