Flat
M4
3 beds
3 baths
Murrays Mills, 50 Bengal Street, Manchester, Greater Manchester M4
North West, England · M4
View property listing
Initial Investment
£259,750First YearProfit From Rental Income
£32,184
↗ 12%After 5 Years
Change In Property Value
£199,631
↗ 26%After 5 Years
Return On Investment
89%
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 | £43,404 | £44,055 | £45,156 | £46,285 | £47,674 | £226,575 |
| Total Expenses | £37,089 | £37,200 | £37,353 | £37,509 | £37,691 | £186,841 |
| Profit Before Tax | £6,315 | £6,855 | £7,804 | £8,776 | £9,983 | £39,733 |
| Profit After Tax | £5,116 | £5,553 | £6,321 | £7,108 | £8,086 | £32,184 |
| Change In Property Value | £23,250 | £23,948 | £45,221 | £52,045 | £55,168 | £199,631 |
| Net Return | £28,366 | £29,500 | £51,542 | £59,154 | £63,254 | £231,815 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 11% | 11% | 20% | 23% | 24% | 89% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change