Flat
M4
3 beds
2 baths
Eliza Yard, Ancoats M4
North West, England · M4
View property listing
Initial Investment
£151,250First YearProfit From Rental Income
£11,816
↗ 8%After 5 Years
Change In Property Value
£119,779
↗ 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 | £26,208 | £26,601 | £27,266 | £27,948 | £28,786 | £136,809 |
| Total Expenses | £24,191 | £24,302 | £24,435 | £24,572 | £24,722 | £122,222 |
| Profit Before Tax | £2,017 | £2,299 | £2,831 | £3,376 | £4,064 | £14,587 |
| Profit After Tax | £1,634 | £1,862 | £2,293 | £2,734 | £3,292 | £11,816 |
| Change In Property Value | £13,950 | £14,369 | £27,133 | £31,227 | £33,101 | £119,779 |
| Net Return | £15,584 | £16,231 | £29,425 | £33,962 | £36,392 | £131,594 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 10% | 11% | 19% | 22% | 24% | 87% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change