Flat
M4
3 beds
2 baths
Manchester M4
North West, England · M4
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£17,737
↗ 11%After 5 Years
Change In Property Value
£128,794
↗ 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 | £27,996 | £28,416 | £29,126 | £29,854 | £30,750 | £146,143 |
| Total Expenses | £24,637 | £24,725 | £24,839 | £24,956 | £25,088 | £124,245 |
| Profit Before Tax | £3,359 | £3,691 | £4,287 | £4,899 | £5,662 | £21,898 |
| Profit After Tax | £2,721 | £2,990 | £3,473 | £3,968 | £4,586 | £17,737 |
| Change In Property Value | £15,000 | £15,450 | £29,175 | £33,577 | £35,592 | £128,794 |
| Net Return | £17,721 | £18,440 | £32,647 | £37,545 | £40,178 | £146,532 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 11% | 11% | 20% | 23% | 25% | 90% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change