Flat M4 1 bed 1 bath

Eliza Yard, Ancoats M4

North West, England · M4

Initial Investment

First Year

£71,500First Year

Profit From Rental Income

After 5 Years

£4,195

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£60,533

↗ 26%After 5 Years

Return On Investment

91%

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	£13,248	£13,447	£13,783	£14,127	£14,551	£69,156
Total Expenses	£12,648	£12,714	£12,791	£12,869	£12,954	£63,977
Profit Before Tax	£600	£732	£992	£1,258	£1,597	£5,179
Profit After Tax	£486	£593	£804	£1,019	£1,294	£4,195
Change In Property Value	£7,050	£7,262	£13,712	£15,781	£16,728	£60,533
Net Return	£7,536	£7,855	£14,516	£16,801	£18,022	£64,729
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	11%	11%	20%	23%	25%	91%

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