Flat
M4
2 beds
2 baths
Milliners Wharf, Ancoats, Manchester M4
North West, England · M4
View property listing
Initial Investment
£82,982First YearProfit From Rental Income
£14,928
↗ 18%After 5 Years
Change In Property Value
£69,536
↗ 26%After 5 Years
Return On Investment
102%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,544 | £17,807 | £18,252 | £18,709 | £19,270 | £91,582 |
| Total Expenses | £14,465 | £14,537 | £14,624 | £14,714 | £14,813 | £73,153 |
| Profit Before Tax | £3,079 | £3,270 | £3,628 | £3,995 | £4,457 | £18,429 |
| Profit After Tax | £2,494 | £2,649 | £2,939 | £3,236 | £3,610 | £14,928 |
| Change In Property Value | £8,099 | £8,341 | £15,751 | £18,128 | £19,216 | £69,536 |
| Net Return | £10,593 | £10,990 | £18,690 | £21,364 | £22,827 | £84,464 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 13% | 13% | 23% | 26% | 28% | 102% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change