Flat M4 3 beds 2 baths

Milliners Wharf, Ancoats, Manchester M4

North West, England · M4

Initial Investment

First Year

£93,482First Year

Profit From Rental Income

After 5 Years

£1,301

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£77,264

↗ 26%After 5 Years

Return On Investment

84%

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	£16,908	£17,162	£17,591	£18,030	£18,571	£88,262
Total Expenses	£17,091	£17,197	£17,315	£17,436	£17,565	£86,605
Profit Before Tax	£-183	£-36	£275	£594	£1,007	£1,658
Profit After Tax	£-183	£-36	£223	£481	£815	£1,301
Change In Property Value	£8,999	£9,268	£17,502	£20,143	£21,352	£77,264
Net Return	£8,815	£9,233	£17,725	£20,625	£22,167	£78,565
Return From Rental Income (%)	0%	0%	0%	1%	1%	1%
Total Net Return (%)	9%	10%	19%	22%	24%	84%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change