Flat
M4
2 beds
2 baths
Milliners Wharf, Ancoats, Manchester M4
North West, England · M4
View property listing
Initial Investment
£82,982First YearProfit From Rental Income
£2,617
↗ 3%After 5 Years
Change In Property Value
£69,536
↗ 26%After 5 Years
Return On Investment
87%
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 | £15,216 | £15,444 | £15,830 | £16,226 | £16,713 | £79,430 |
| Total Expenses | £15,048 | £15,135 | £15,235 | £15,336 | £15,445 | £76,198 |
| Profit Before Tax | £168 | £309 | £596 | £890 | £1,268 | £3,231 |
| Profit After Tax | £136 | £250 | £483 | £721 | £1,027 | £2,617 |
| Change In Property Value | £8,099 | £8,341 | £15,751 | £18,128 | £19,216 | £69,536 |
| Net Return | £8,235 | £8,592 | £16,234 | £18,850 | £20,243 | £72,153 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| Total Net Return (%) | 10% | 10% | 20% | 23% | 24% | 87% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change