Flat M4 2 beds 2 baths

Bmv Manchester Investment, Manchester M4

North West, England · M4

Initial Investment

First Year

£93,482First Year

Profit From Rental Income

After 5 Years

£7,276

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£77,264

↗ 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	£16,800	£17,052	£17,478	£17,915	£18,453	£87,698
Total Expenses	£15,581	£15,652	£15,737	£15,825	£15,921	£78,716
Profit Before Tax	£1,219	£1,400	£1,741	£2,090	£2,531	£8,983
Profit After Tax	£988	£1,134	£1,410	£1,693	£2,050	£7,276
Change In Property Value	£8,999	£9,268	£17,502	£20,143	£21,352	£77,264
Net Return	£9,986	£10,403	£18,912	£21,836	£23,402	£84,540
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
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