Flat M4 2 beds 1 bath

New Little Mill, 60 Radium Street, Manchester, Greater Manchester M4

North West, England · M4

Initial Investment

First Year

£97,000First Year

Profit From Rental Income

After 5 Years

£7,174

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£79,853

↗ 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	£17,472	£17,734	£18,177	£18,632	£19,191	£91,206
Total Expenses	£16,293	£16,371	£16,464	£16,559	£16,662	£82,350
Profit Before Tax	£1,179	£1,363	£1,713	£2,073	£2,528	£8,856
Profit After Tax	£955	£1,104	£1,388	£1,679	£2,048	£7,174
Change In Property Value	£9,300	£9,579	£18,088	£20,818	£22,067	£79,853
Net Return	£10,255	£10,683	£19,476	£22,497	£24,115	£87,026
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	11%	11%	20%	23%	25%	90%

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