Flat M4 3 beds 3 baths

Bmv Manchester Investment, Manchester M4

North West, England · M4

Initial Investment

First Year

£137,232First Year

Profit From Rental Income

After 5 Years

£13,814

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£109,462

↗ 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	£23,796	£24,153	£24,757	£25,376	£26,137	£124,218
Total Expenses	£21,239	£21,321	£21,425	£21,530	£21,649	£107,165
Profit Before Tax	£2,557	£2,832	£3,332	£3,845	£4,488	£17,054
Profit After Tax	£2,071	£2,294	£2,699	£3,115	£3,635	£13,814
Change In Property Value	£12,749	£13,131	£24,796	£28,538	£30,250	£109,462
Net Return	£14,819	£15,425	£27,495	£31,652	£33,885	£123,276
Return From Rental Income (%)	2%	2%	2%	2%	3%	10%
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