Flat M4 3 beds 2 baths

Eliza Yard, Ancoats M4

North West, England · M4

Initial Investment

First Year

£153,000First Year

Profit From Rental Income

After 5 Years

£16,165

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£121,067

↗ 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	£26,316	£26,711	£27,379	£28,063	£28,905	£137,373
Total Expenses	£23,279	£23,364	£23,474	£23,586	£23,713	£117,417
Profit Before Tax	£3,037	£3,346	£3,904	£4,477	£5,192	£19,956
Profit After Tax	£2,460	£2,711	£3,163	£3,626	£4,205	£16,165
Change In Property Value	£14,100	£14,523	£27,424	£31,563	£33,457	£121,067
Net Return	£16,560	£17,234	£30,587	£35,189	£37,662	£137,231
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
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