Flat M4 2 beds 1 bath

Murrays Mills, Ancoats M4

North West, England · M4

Initial Investment

First Year

£181,000First Year

Profit From Rental Income

After 5 Years

£7,551

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£141,674

↗ 26%After 5 Years

Return On Investment

82%

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	£30,996	£31,461	£32,247	£33,054	£34,045	£161,803
Total Expenses	£30,129	£30,295	£30,486	£30,681	£30,891	£152,481
Profit Before Tax	£867	£1,166	£1,762	£2,373	£3,155	£9,322
Profit After Tax	£702	£944	£1,427	£1,922	£2,555	£7,551
Change In Property Value	£16,500	£16,995	£32,092	£36,935	£39,151	£141,674
Net Return	£17,202	£17,939	£33,519	£38,857	£41,707	£149,225
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	10%	10%	19%	21%	23%	82%

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