Flat
M4
2 beds
2 baths
Murrays Mills, Ancoats M4
North West, England · M4
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£9,105
↗ 8%After 5 Years
Change In Property Value
£96,596
↗ 26%After 5 Years
Return On Investment
88%
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 | £21,132 | £21,449 | £21,985 | £22,535 | £23,211 | £110,312 |
| Total Expenses | £19,605 | £19,697 | £19,807 | £19,919 | £20,043 | £99,071 |
| Profit Before Tax | £1,527 | £1,752 | £2,178 | £2,616 | £3,168 | £11,241 |
| Profit After Tax | £1,237 | £1,419 | £1,764 | £2,119 | £2,566 | £9,105 |
| Change In Property Value | £11,250 | £11,588 | £21,881 | £25,183 | £26,694 | £96,596 |
| Net Return | £12,487 | £13,006 | £23,645 | £27,302 | £29,260 | £105,701 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 8% |
| Total Net Return (%) | 10% | 11% | 20% | 23% | 24% | 88% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change