Flat M4 2 beds 2 baths

Mill Conversion, Manchester M4

North West, England · M4

Initial Investment

First Year

£115,200First Year

Profit From Rental Income

After 5 Years

£10,503

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£93,247

↗ 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	£20,268	£20,572	£21,086	£21,613	£22,262	£105,802
Total Expenses	£18,389	£18,466	£18,560	£18,657	£18,764	£92,835
Profit Before Tax	£1,879	£2,106	£2,526	£2,957	£3,498	£12,967
Profit After Tax	£1,522	£1,706	£2,046	£2,395	£2,833	£10,503
Change In Property Value	£10,860	£11,186	£21,123	£24,310	£25,769	£93,247
Net Return	£12,382	£12,892	£23,169	£26,705	£28,602	£103,750
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
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