Flat
M4
1 bed
1 bath
Victoria Riverside, Manchester M4
North West, England · M4
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£5,942
↗ 7%After 5 Years
Change In Property Value
£70,837
↗ 26%After 5 Years
Return On Investment
91%
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 | £15,396 | £15,627 | £16,018 | £16,418 | £16,911 | £80,369 |
| Total Expenses | £14,450 | £14,519 | £14,601 | £14,685 | £14,777 | £73,033 |
| Profit Before Tax | £946 | £1,108 | £1,416 | £1,733 | £2,133 | £7,336 |
| Profit After Tax | £766 | £897 | £1,147 | £1,404 | £1,728 | £5,942 |
| Change In Property Value | £8,250 | £8,498 | £16,046 | £18,468 | £19,576 | £70,837 |
| Net Return | £9,016 | £9,395 | £17,193 | £19,871 | £21,304 | £76,779 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 11% | 11% | 20% | 23% | 25% | 91% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change