Flat
M4
2 beds
2 baths
Eliza Yard, Ancoats M4
North West, England · M4
View property listing
Initial Investment
£100,500First YearProfit From Rental Income
£8,301
↗ 8%After 5 Years
Change In Property Value
£82,428
↗ 26%After 5 Years
Return On Investment
90%
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 | £17,916 | £18,185 | £18,639 | £19,105 | £19,679 | £93,524 |
| Total Expenses | £16,488 | £16,560 | £16,649 | £16,739 | £16,839 | £83,276 |
| Profit Before Tax | £1,428 | £1,624 | £1,990 | £2,366 | £2,839 | £10,248 |
| Profit After Tax | £1,157 | £1,316 | £1,612 | £1,916 | £2,300 | £8,301 |
| Change In Property Value | £9,600 | £9,888 | £18,672 | £21,490 | £22,779 | £82,428 |
| Net Return | £10,757 | £11,204 | £20,284 | £23,406 | £25,079 | £90,730 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 11% | 11% | 20% | 23% | 25% | 90% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change