Flat M4 1 bed 1 bath

Deluna House, Ancoats M4

North West, England · M4

Initial Investment

First Year

£68,200First Year

Profit From Rental Income

After 5 Years

£3,901

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£57,700

↗ 26%After 5 Years

Return On Investment

90%

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	£12,624	£12,813	£13,134	£13,462	£13,866	£65,899
Total Expenses	£12,076	£12,139	£12,212	£12,287	£12,369	£61,083
Profit Before Tax	£548	£675	£921	£1,175	£1,497	£4,816
Profit After Tax	£444	£546	£746	£952	£1,213	£3,901
Change In Property Value	£6,720	£6,922	£13,070	£15,043	£15,945	£57,700
Net Return	£7,164	£7,468	£13,817	£15,994	£17,158	£61,601
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	11%	11%	20%	23%	25%	90%

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