Flat M4 2 beds 2 baths

Royal Mills, Cotton Street, Ancoats, Manchester M4

North West, England · M4

Initial Investment

First Year

£99,975First Year

Profit From Rental Income

After 5 Years

£19,137

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£82,042

↗ 26%After 5 Years

Return On Investment

101%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,700	£21,010	£21,536	£22,074	£22,736	£108,057
Total Expenses	£16,706	£16,784	£16,879	£16,977	£17,086	£84,431
Profit Before Tax	£3,994	£4,227	£4,657	£5,097	£5,651	£23,625
Profit After Tax	£3,235	£3,424	£3,772	£4,129	£4,577	£19,137
Change In Property Value	£9,555	£9,842	£18,584	£21,389	£22,672	£82,042
Net Return	£12,790	£13,265	£22,356	£25,518	£27,249	£101,179
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	13%	13%	22%	26%	27%	101%

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