Flat
M4
2 beds
2 baths
Transmission House, Manchester M4
North West, England · M4
View property listing
Initial Investment
£90,000First YearProfit From Rental Income
£19,149
↗ 21%After 5 Years
Change In Property Value
£74,701
↗ 26%After 5 Years
Return On Investment
104%
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 | £19,500 | £19,792 | £20,287 | £20,794 | £21,418 | £101,793 |
| Total Expenses | £15,456 | £15,531 | £15,623 | £15,718 | £15,823 | £78,151 |
| Profit Before Tax | £4,044 | £4,261 | £4,664 | £5,076 | £5,595 | £23,641 |
| Profit After Tax | £3,276 | £3,452 | £3,778 | £4,112 | £4,532 | £19,149 |
| Change In Property Value | £8,700 | £8,961 | £16,921 | £19,475 | £20,643 | £74,701 |
| Net Return | £11,976 | £12,413 | £20,699 | £23,587 | £25,176 | £93,850 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 13% | 14% | 23% | 26% | 28% | 104% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change