Flat M4 3 beds 2 baths

Eliza Yard, Ancoats M4

North West, England · M4

Initial Investment

First Year

£149,500First Year

Profit From Rental Income

After 5 Years

£15,671

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£118,491

↗ 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	£25,764	£26,150	£26,804	£27,474	£28,299	£134,492
Total Expenses	£22,827	£22,912	£23,020	£23,131	£23,256	£115,145
Profit Before Tax	£2,937	£3,239	£3,784	£4,344	£5,043	£19,347
Profit After Tax	£2,379	£2,624	£3,065	£3,518	£4,085	£15,671
Change In Property Value	£13,800	£14,214	£26,841	£30,891	£32,745	£118,491
Net Return	£16,179	£16,838	£29,906	£34,410	£36,829	£134,162
Return From Rental Income (%)	2%	2%	2%	2%	3%	10%
Total Net Return (%)	11%	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