Flat
M4
3 beds
2 baths
Milliners Wharf, Ancoats, Manchester M4
North West, England · M4
View property listing
Initial Investment
£86,325First YearProfit From Rental Income
£23,769
↗ 28%After 5 Years
Change In Property Value
£77,115
↗ 28%After 5 Years
Return On Investment
117%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,168 | £18,441 | £18,717 | £19,185 | £19,665 | £94,175 |
| Total Expenses | £12,810 | £12,887 | £12,956 | £13,044 | £13,135 | £64,831 |
| Profit Before Tax | £5,358 | £5,554 | £5,762 | £6,141 | £6,530 | £29,344 |
| Profit After Tax | £4,340 | £4,498 | £4,667 | £4,974 | £5,289 | £23,769 |
| Change In Property Value | £8,385 | £15,834 | £18,223 | £19,317 | £15,357 | £77,115 |
| Net Return | £12,725 | £20,332 | £22,890 | £24,291 | £20,646 | £100,884 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 28% |
| Total Net Return (%) | 15% | 24% | 27% | 28% | 24% | 117% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change