Flat M4 2 beds 2 baths

Mill Conversion, Manchester M4

North West, England · M4

Initial Investment

First Year

£115,200First Year

Profit From Rental Income

After 5 Years

£22,924

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£93,247

↗ 26%After 5 Years

Return On Investment

101%

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	£24,482	£25,094	£25,847	£122,840
Total Expenses	£18,716	£18,797	£18,900	£19,005	£19,123	£94,539
Profit Before Tax	£4,816	£5,088	£5,583	£6,090	£6,724	£28,301
Profit After Tax	£3,901	£4,121	£4,522	£4,933	£5,447	£22,924
Change In Property Value	£10,860	£11,186	£21,123	£24,310	£25,769	£93,247
Net Return	£14,761	£15,307	£25,644	£29,243	£31,216	£116,171
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	13%	13%	22%	25%	27%	101%

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