Flat M4 2 beds 2 baths

Murrays Mills, 50 Bengal Street, Manchester, Greater Manchester M4

North West, England · M4

Initial Investment

First Year

£172,250First Year

Profit From Rental Income

After 5 Years

£37,055

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£135,234

↗ 26%After 5 Years

Return On Investment

100%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£34,128	£34,640	£35,506	£36,394	£37,485	£178,153
Total Expenses	£26,242	£26,339	£26,469	£26,602	£26,753	£132,405
Profit Before Tax	£7,886	£8,301	£9,037	£9,792	£10,732	£45,747
Profit After Tax	£6,388	£6,723	£7,320	£7,932	£8,693	£37,055
Change In Property Value	£15,750	£16,223	£30,633	£35,256	£37,372	£135,234
Net Return	£22,138	£22,946	£37,953	£43,188	£46,065	£172,289
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	13%	13%	22%	25%	27%	100%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change