Flat
M4
3 beds
3 baths
Umbrella Mill, Ancoats M4
North West, England · M4
View property listing
Initial Investment
£233,482First YearProfit From Rental Income
£18,878
↗ 8%After 5 Years
Change In Property Value
£180,299
↗ 26%After 5 Years
Return On Investment
85%
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 | £39,456 | £40,048 | £41,049 | £42,075 | £43,338 | £205,966 |
| Total Expenses | £36,161 | £36,323 | £36,518 | £36,718 | £36,939 | £182,659 |
| Profit Before Tax | £3,295 | £3,725 | £4,531 | £5,357 | £6,398 | £23,306 |
| Profit After Tax | £2,669 | £3,017 | £3,670 | £4,339 | £5,183 | £18,878 |
| Change In Property Value | £20,999 | £21,628 | £40,842 | £47,005 | £49,825 | £180,299 |
| Net Return | £23,667 | £24,646 | £44,512 | £51,344 | £55,008 | £199,177 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 10% | 11% | 19% | 22% | 24% | 85% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change