Flat
M4
2 beds
2 baths
Royal Mills, Cotton Street, Ancoats, Manchester M4
North West, England · M4
View property listing
Initial Investment
£99,975First YearProfit From Rental Income
£8,222
↗ 8%After 5 Years
Change In Property Value
£82,042
↗ 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 | £17,832 | £18,099 | £18,552 | £19,016 | £19,586 | £93,085 |
| Total Expenses | £16,420 | £16,492 | £16,581 | £16,671 | £16,771 | £82,934 |
| Profit Before Tax | £1,412 | £1,607 | £1,971 | £2,345 | £2,816 | £10,151 |
| Profit After Tax | £1,144 | £1,302 | £1,597 | £1,899 | £2,281 | £8,222 |
| Change In Property Value | £9,555 | £9,842 | £18,584 | £21,389 | £22,672 | £82,042 |
| Net Return | £10,699 | £11,143 | £20,181 | £23,288 | £24,953 | £90,264 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 11% | 11% | 20% | 23% | 25% | 90% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change