Flat M4 2 beds 2 baths

Paragon Mill, Ancoats, Manchester M4

North West, England · M4

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£19,690

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£83,716

↗ 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	£21,120	£21,437	£21,973	£22,522	£23,198	£110,249
Total Expenses	£17,006	£17,084	£17,181	£17,279	£17,390	£85,940
Profit Before Tax	£4,114	£4,353	£4,792	£5,243	£5,808	£24,309
Profit After Tax	£3,332	£3,526	£3,882	£4,247	£4,705	£19,690
Change In Property Value	£9,750	£10,043	£18,964	£21,825	£23,135	£83,716
Net Return	£13,082	£13,568	£22,845	£26,072	£27,839	£103,407
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
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