Flat M4 2 beds 1 bath

Murray St, Manchester M4

North West, England · M4

Initial Investment

First Year

£107,500First Year

Profit From Rental Income

After 5 Years

£9,380

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£87,580

↗ 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	£19,044	£19,330	£19,813	£20,308	£20,917	£99,412
Total Expenses	£17,394	£17,468	£17,560	£17,653	£17,757	£87,832
Profit Before Tax	£1,650	£1,861	£2,253	£2,655	£3,161	£11,580
Profit After Tax	£1,337	£1,508	£1,825	£2,151	£2,560	£9,380
Change In Property Value	£10,200	£10,506	£19,839	£22,833	£24,203	£87,580
Net Return	£11,537	£12,014	£21,664	£24,983	£26,763	£96,960
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
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