Flat
M4
3 beds
2 baths
Eliza Yard, Ancoats M4
North West, England · M4
View property listing
Initial Investment
£151,250First YearProfit From Rental Income
£31,855
↗ 21%After 5 Years
Change In Property Value
£119,779
↗ 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 | £30,228 | £30,681 | £31,448 | £32,235 | £33,202 | £157,794 |
| Total Expenses | £23,472 | £23,563 | £23,683 | £23,805 | £23,945 | £118,467 |
| Profit Before Tax | £6,756 | £7,118 | £7,766 | £8,429 | £9,257 | £39,327 |
| Profit After Tax | £5,473 | £5,766 | £6,290 | £6,828 | £7,498 | £31,855 |
| Change In Property Value | £13,950 | £14,369 | £27,133 | £31,227 | £33,101 | £119,779 |
| Net Return | £19,423 | £20,134 | £33,423 | £38,055 | £40,599 | £151,634 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 13% | 13% | 22% | 25% | 27% | 100% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change