Flat
M4
4 beds
3 baths
New Islington Gardens, Snell Street, Manchester M4
North West, England · M4
View property listing
Initial Investment
£212,500First YearProfit From Rental Income
£25,107
↗ 12%After 5 Years
Change In Property Value
£164,857
↗ 26%After 5 Years
Return On Investment
89%
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 | £35,844 | £36,382 | £37,291 | £38,223 | £39,370 | £187,111 |
| Total Expenses | £30,976 | £31,076 | £31,210 | £31,347 | £31,504 | £156,114 |
| Profit Before Tax | £4,868 | £5,305 | £6,081 | £6,876 | £7,866 | £30,996 |
| Profit After Tax | £3,943 | £4,297 | £4,926 | £5,570 | £6,371 | £25,107 |
| Change In Property Value | £19,200 | £19,776 | £37,344 | £42,979 | £45,558 | £164,857 |
| Net Return | £23,143 | £24,073 | £42,269 | £48,549 | £51,929 | £189,964 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 11% | 11% | 20% | 23% | 24% | 89% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change