Flat
M4
4 beds
4 baths
Murrays Mills, Ancoats M4
North West, England · M4
View property listing
Initial Investment
£332,250First YearProfit From Rental Income
£42,653
↗ 13%After 5 Years
Change In Property Value
£251,149
↗ 26%After 5 Years
Return On Investment
88%
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 | £54,600 | £55,419 | £56,804 | £58,225 | £59,971 | £285,019 |
| Total Expenses | £46,143 | £46,271 | £46,453 | £46,638 | £46,856 | £232,361 |
| Profit Before Tax | £8,457 | £9,148 | £10,352 | £11,586 | £13,116 | £52,659 |
| Profit After Tax | £6,850 | £7,410 | £8,385 | £9,385 | £10,624 | £42,653 |
| Change In Property Value | £29,250 | £30,128 | £56,891 | £65,476 | £69,405 | £251,149 |
| Net Return | £36,100 | £37,537 | £65,276 | £74,861 | £80,028 | £293,802 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 11% | 11% | 20% | 23% | 24% | 88% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change