Flat
M4
2 beds
2 baths
Eliza Yard, Ancoats M4
North West, England · M4
View property listing
Initial Investment
£109,250First YearProfit From Rental Income
£8,247
↗ 8%After 5 Years
Change In Property Value
£88,868
↗ 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 | £19,452 | £19,744 | £20,237 | £20,743 | £21,366 | £101,542 |
| Total Expenses | £18,078 | £18,163 | £18,265 | £18,370 | £18,484 | £91,361 |
| Profit Before Tax | £1,374 | £1,580 | £1,972 | £2,374 | £2,882 | £10,182 |
| Profit After Tax | £1,113 | £1,280 | £1,597 | £1,923 | £2,334 | £8,247 |
| Change In Property Value | £10,350 | £10,661 | £20,131 | £23,168 | £24,559 | £88,868 |
| Net Return | £11,463 | £11,941 | £21,728 | £25,091 | £26,893 | £97,115 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 8% |
| Total Net Return (%) | 10% | 11% | 20% | 23% | 25% | 89% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change