Flat M4 1 bed 1 bath

Lord Street, Manchester M4

North West, England · M4

Initial Investment

First Year

£44,500First Year

Profit From Rental Income

After 5 Years

£11,624

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£37,350

↗ 26%After 5 Years

Return On Investment

110%

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	£11,400	£11,571	£11,860	£12,157	£12,521	£59,510
Total Expenses	£8,893	£8,956	£9,028	£9,101	£9,181	£45,159
Profit Before Tax	£2,507	£2,615	£2,832	£3,055	£3,341	£14,351
Profit After Tax	£2,031	£2,118	£2,294	£2,475	£2,706	£11,624
Change In Property Value	£4,350	£4,481	£8,461	£9,737	£10,322	£37,350
Net Return	£6,381	£6,599	£10,755	£12,212	£13,028	£48,975
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	14%	15%	24%	27%	29%	110%

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