Flat
M4
2 beds
1 bath
Murrays Mills, Ancoats M4
North West, England · M4
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£39,203
↗ 22%After 5 Years
Change In Property Value
£141,674
↗ 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 | £35,748 | £36,284 | £37,191 | £38,121 | £39,265 | £186,609 |
| Total Expenses | £27,396 | £27,496 | £27,629 | £27,766 | £27,923 | £138,210 |
| Profit Before Tax | £8,352 | £8,789 | £9,562 | £10,355 | £11,342 | £48,399 |
| Profit After Tax | £6,765 | £7,119 | £7,745 | £8,387 | £9,187 | £39,203 |
| Change In Property Value | £16,500 | £16,995 | £32,092 | £36,935 | £39,151 | £141,674 |
| Net Return | £23,265 | £24,114 | £39,837 | £45,323 | £48,338 | £180,877 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| 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