Flat M4 3 beds 2 baths

Henry Street, Manchester M4

North West, England · M4

Initial Investment

First Year

£158,250First Year

Profit From Rental Income

After 5 Years

£16,951

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£124,931

↗ 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	£27,156	£27,563	£28,252	£28,959	£29,827	£141,758
Total Expenses	£23,958	£24,045	£24,157	£24,271	£24,401	£120,831
Profit Before Tax	£3,198	£3,519	£4,096	£4,688	£5,427	£20,927
Profit After Tax	£2,590	£2,850	£3,318	£3,797	£4,396	£16,951
Change In Property Value	£14,550	£14,987	£28,300	£32,570	£34,524	£124,931
Net Return	£17,140	£17,837	£31,617	£36,367	£38,920	£141,881
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
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