Flat M4 2 beds 2 baths

Paragon Mill, Ancoats, Manchester M4

North West, England · M4

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£8,594

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£83,716

↗ 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	£18,204	£18,477	£18,939	£19,412	£19,995	£95,027
Total Expenses	£16,715	£16,788	£16,877	£16,968	£17,069	£84,418
Profit Before Tax	£1,489	£1,689	£2,062	£2,444	£2,925	£10,609
Profit After Tax	£1,206	£1,368	£1,670	£1,980	£2,370	£8,594
Change In Property Value	£9,750	£10,043	£18,964	£21,825	£23,135	£83,716
Net Return	£10,956	£11,411	£20,634	£23,805	£25,505	£92,310
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
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