Flat M4 4 beds 4 baths

Murrays Mills, Ancoats M4

North West, England · M4

Initial Investment

First Year

£332,250First Year

Profit From Rental Income

After 5 Years

£76,035

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£251,149

↗ 26%After 5 Years

Return On Investment

98%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£63,372	£64,323	£65,931	£67,579	£69,606	£330,810
Total Expenses	£47,020	£47,161	£47,365	£47,574	£47,819	£236,940
Profit Before Tax	£16,352	£17,161	£18,565	£20,005	£21,787	£93,870
Profit After Tax	£13,245	£13,901	£15,038	£16,204	£17,648	£76,035
Change In Property Value	£29,250	£30,128	£56,891	£65,476	£69,405	£251,149
Net Return	£42,495	£44,028	£71,929	£81,680	£87,052	£327,184
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	13%	13%	22%	25%	26%	98%

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