Flat
M4
2 beds
2 baths
Murrays' Mill, Ancoats M4
North West, England · M4
View property listing
Initial Investment
£125,000First YearProfit From Rental Income
£6,274
↗ 5%After 5 Years
Change In Property Value
£100,460
↗ 26%After 5 Years
Return On Investment
85%
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 | £21,984 | £22,314 | £22,872 | £23,443 | £24,147 | £114,759 |
| Total Expenses | £21,152 | £21,265 | £21,395 | £21,529 | £21,673 | £107,014 |
| Profit Before Tax | £832 | £1,049 | £1,476 | £1,915 | £2,473 | £7,746 |
| Profit After Tax | £674 | £850 | £1,196 | £1,551 | £2,003 | £6,274 |
| Change In Property Value | £11,700 | £12,051 | £22,756 | £26,190 | £27,762 | £100,460 |
| Net Return | £12,374 | £12,901 | £23,952 | £27,741 | £29,765 | £106,734 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 10% | 10% | 19% | 22% | 24% | 85% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change