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

£3,268

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£57,700

↗ 26%After 5 Years

Return On Investment

89%

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	£12,540	£12,728	£13,046	£13,372	£13,774	£65,461
Total Expenses	£12,141	£12,206	£12,281	£12,357	£12,440	£61,425
Profit Before Tax	£399	£522	£766	£1,015	£1,334	£4,035
Profit After Tax	£323	£423	£620	£822	£1,080	£3,268
Change In Property Value	£6,720	£6,922	£13,070	£15,043	£15,945	£57,700
Net Return	£7,043	£7,344	£13,690	£15,865	£17,025	£60,968
Return From Rental Income (%)	0%	1%	1%	1%	2%	5%
Total Net Return (%)	10%	11%	20%	23%	25%	89%

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