Flat
M4
1 bed
2 baths
High Street, Manchester M4
North West, England · M4
View property listing
Initial Investment
£37,900First YearProfit From Rental Income
£17,214
↗ 45%After 5 Years
Change In Property Value
£31,683
↗ 26%After 5 Years
Return On Investment
129%
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 | £11,940 | £12,119 | £12,422 | £12,733 | £13,115 | £62,328 |
| Total Expenses | £8,074 | £8,138 | £8,211 | £8,286 | £8,367 | £41,076 |
| Profit Before Tax | £3,866 | £3,981 | £4,211 | £4,447 | £4,748 | £21,252 |
| Profit After Tax | £3,131 | £3,225 | £3,411 | £3,602 | £3,846 | £17,214 |
| Change In Property Value | £3,690 | £3,801 | £7,177 | £8,260 | £8,756 | £31,683 |
| Net Return | £6,821 | £7,025 | £10,588 | £11,862 | £12,601 | £48,898 |
| Return From Rental Income (%) | 8% | 9% | 9% | 10% | 10% | 45% |
| Total Net Return (%) | 18% | 19% | 28% | 31% | 33% | 129% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change