Flat M4 0 beds 1 bath

Milliners Wharf, 2 Munday Street, New Islington M4

North West, England · M4

Initial Investment

First Year

£40,000First Year

Profit From Rental Income

After 5 Years

£2,407

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£33,487

↗ 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	£7,332	£7,442	£7,628	£7,819	£8,053	£38,274
Total Expenses	£6,980	£7,016	£7,058	£7,101	£7,148	£35,303
Profit Before Tax	£352	£426	£570	£718	£906	£2,972
Profit After Tax	£285	£345	£462	£581	£734	£2,407
Change In Property Value	£3,900	£4,017	£7,585	£8,730	£9,254	£33,487
Net Return	£4,185	£4,362	£8,047	£9,312	£9,988	£35,893
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	10%	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