Flat
M4
2 beds
2 baths
Eliza Yard, Ancoats M4
North West, England · M4
View property listing
Initial Investment
£105,750First YearProfit From Rental Income
£7,949
↗ 8%After 5 Years
Change In Property Value
£86,292
↗ 26%After 5 Years
Return On Investment
89%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,888 | £19,171 | £19,651 | £20,142 | £20,746 | £98,598 |
| Total Expenses | £17,568 | £17,651 | £17,750 | £17,852 | £17,963 | £88,785 |
| Profit Before Tax | £1,320 | £1,520 | £1,900 | £2,290 | £2,783 | £9,813 |
| Profit After Tax | £1,069 | £1,231 | £1,539 | £1,855 | £2,254 | £7,949 |
| Change In Property Value | £10,050 | £10,352 | £19,547 | £22,497 | £23,847 | £86,292 |
| Net Return | £11,119 | £11,583 | £21,086 | £24,352 | £26,101 | £94,241 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 8% |
| Total Net Return (%) | 11% | 11% | 20% | 23% | 25% | 89% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change