Flat
M4
1 bed
1 bath
New Little Mill, Ancoats M4
North West, England · M4
View property listing
Initial Investment
£79,500First YearProfit From Rental Income
£1,431
↗ 2%After 5 Years
Change In Property Value
£66,973
↗ 26%After 5 Years
Return On Investment
86%
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 | £14,652 | £14,872 | £15,244 | £15,625 | £16,093 | £76,485 |
| Total Expenses | £14,744 | £14,834 | £14,935 | £15,038 | £15,148 | £74,698 |
| Profit Before Tax | £-92 | £38 | £309 | £587 | £946 | £1,788 |
| Profit After Tax | £-92 | £31 | £250 | £475 | £766 | £1,431 |
| Change In Property Value | £7,800 | £8,034 | £15,171 | £17,460 | £18,508 | £66,973 |
| Net Return | £7,708 | £8,065 | £15,421 | £17,936 | £19,274 | £68,404 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 10% | 10% | 19% | 23% | 24% | 86% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change