Flat
M4
3 beds
2 baths
Milliners Wharf, Ancoats, Manchester M4
North West, England · M4
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£5,695
↗ 7%After 5 Years
Change In Property Value
£69,549
↗ 26%After 5 Years
Return On Investment
91%
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 | £15,120 | £15,347 | £15,730 | £16,124 | £16,607 | £78,928 |
| Total Expenses | £14,224 | £14,293 | £14,374 | £14,457 | £14,548 | £71,897 |
| Profit Before Tax | £896 | £1,054 | £1,356 | £1,666 | £2,059 | £7,031 |
| Profit After Tax | £726 | £854 | £1,099 | £1,350 | £1,668 | £5,695 |
| Change In Property Value | £8,100 | £8,343 | £15,754 | £18,132 | £19,220 | £69,549 |
| Net Return | £8,826 | £9,197 | £16,853 | £19,482 | £20,888 | £75,244 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 11% | 11% | 20% | 23% | 25% | 91% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change