Flat
M4
2 beds
2 baths
Mill Conversion, Manchester M4
North West, England · M4
View property listing
Initial Investment
£115,200First YearProfit From Rental Income
£33,288
↗ 29%After 5 Years
Change In Property Value
£99,877
↗ 28%After 5 Years
Return On Investment
116%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £23,532 | £23,885 | £24,243 | £24,849 | £25,471 | £121,980 |
| Total Expenses | £16,001 | £16,086 | £16,163 | £16,265 | £16,370 | £80,884 |
| Profit Before Tax | £7,531 | £7,799 | £8,081 | £8,584 | £9,101 | £41,096 |
| Profit After Tax | £6,100 | £6,317 | £6,545 | £6,953 | £7,372 | £33,288 |
| Change In Property Value | £10,860 | £20,507 | £23,602 | £25,018 | £19,889 | £99,877 |
| Net Return | £16,960 | £26,825 | £30,147 | £31,971 | £27,261 | £133,165 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 29% |
| Total Net Return (%) | 15% | 23% | 26% | 28% | 24% | 116% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change