Flat M4 2 beds 2 baths

Mill Conversion, Manchester M4

North West, England · M4

Initial Investment

First Year

£115,200First Year

Profit From Rental Income

After 5 Years

£8,721

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£93,247

↗ 26%After 5 Years

Return On Investment

89%

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	£20,400	£20,706	£21,224	£21,754	£22,407	£106,491
Total Expenses	£18,942	£19,031	£19,138	£19,246	£19,366	£95,724
Profit Before Tax	£1,458	£1,675	£2,086	£2,508	£3,041	£10,767
Profit After Tax	£1,181	£1,356	£1,690	£2,031	£2,463	£8,721
Change In Property Value	£10,860	£11,186	£21,123	£24,310	£25,769	£93,247
Net Return	£12,041	£12,542	£22,812	£26,341	£28,232	£101,968
Return From Rental Income (%)	1%	1%	1%	2%	2%	8%
Total Net Return (%)	10%	11%	20%	23%	25%	89%

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