Flat
M4
3 beds
2 baths
Milliners Wharf, Ancoats, Manchester M4
North West, England · M4
View property listing
Initial Investment
£86,325First YearProfit From Rental Income
£15,768
↗ 18%After 5 Years
Change In Property Value
£71,996
↗ 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 | £18,168 | £18,441 | £18,902 | £19,374 | £19,955 | £94,839 |
| Total Expenses | £14,906 | £14,979 | £15,068 | £15,159 | £15,260 | £75,373 |
| Profit Before Tax | £3,262 | £3,461 | £3,833 | £4,215 | £4,695 | £19,466 |
| Profit After Tax | £2,642 | £2,804 | £3,105 | £3,414 | £3,803 | £15,768 |
| Change In Property Value | £8,385 | £8,637 | £16,309 | £18,770 | £19,896 | £71,996 |
| Net Return | £11,027 | £11,440 | £19,414 | £22,184 | £23,699 | £87,764 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 13% | 13% | 22% | 26% | 27% | 102% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change