Flat M4 1 bed 1 bath

Eliza Yard, Ancoats M4

North West, England · M4

Initial Investment

First Year

£76,875First Year

Profit From Rental Income

After 5 Years

£4,763

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£65,041

↗ 26%After 5 Years

Return On Investment

91%

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	£14,136	£14,348	£14,707	£15,074	£15,527	£73,792
Total Expenses	£13,432	£13,499	£13,578	£13,658	£13,746	£67,912
Profit Before Tax	£704	£849	£1,129	£1,416	£1,781	£5,880
Profit After Tax	£571	£688	£915	£1,147	£1,442	£4,763
Change In Property Value	£7,575	£7,802	£14,733	£16,957	£17,974	£65,041
Net Return	£8,146	£8,490	£15,648	£18,104	£19,416	£69,804
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	11%	11%	20%	24%	25%	91%

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