Flat M4 1 bed 1 bath

Eliza Yard, Ancoats M4

North West, England · M4

Initial Investment

First Year

£76,875First Year

Profit From Rental Income

After 5 Years

£13,439

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£65,041

↗ 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	£16,416	£16,662	£17,079	£17,506	£18,031	£85,694
Total Expenses	£13,660	£13,730	£13,815	£13,901	£13,997	£69,102
Profit Before Tax	£2,756	£2,932	£3,264	£3,604	£4,034	£16,591
Profit After Tax	£2,233	£2,375	£2,644	£2,920	£3,268	£13,439
Change In Property Value	£7,575	£7,802	£14,733	£16,957	£17,974	£65,041
Net Return	£9,808	£10,177	£17,377	£19,876	£21,242	£78,480
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	13%	13%	23%	26%	28%	102%

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