Flat
M4
3 beds
2 baths
Murrays' Mills, Ancoats M4
North West, England · M4
View property listing
Initial Investment
£196,750First YearProfit From Rental Income
£22,748
↗ 12%After 5 Years
Change In Property Value
£153,265
↗ 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 | £33,324 | £33,824 | £34,669 | £35,536 | £36,602 | £173,956 |
| Total Expenses | £28,939 | £29,035 | £29,163 | £29,293 | £29,442 | £145,872 |
| Profit Before Tax | £4,385 | £4,789 | £5,507 | £6,243 | £7,160 | £28,084 |
| Profit After Tax | £3,552 | £3,879 | £4,461 | £5,057 | £5,800 | £22,748 |
| Change In Property Value | £17,850 | £18,386 | £34,718 | £39,957 | £42,355 | £153,265 |
| Net Return | £21,402 | £22,264 | £39,179 | £45,014 | £48,154 | £176,013 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 11% | 11% | 20% | 23% | 24% | 89% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change