Flat
M4
3 beds
2 baths
Milliners Wharf, Ancoats, Manchester M4
North West, England · M4
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£33,780
↗ 41%After 5 Years
Change In Property Value
£69,549
↗ 26%After 5 Years
Return On Investment
124%
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 | £22,500 | £22,837 | £23,408 | £23,994 | £24,713 | £117,453 |
| Total Expenses | £14,962 | £15,042 | £15,142 | £15,244 | £15,359 | £75,750 |
| Profit Before Tax | £7,538 | £7,795 | £8,266 | £8,749 | £9,354 | £41,703 |
| Profit After Tax | £6,106 | £6,314 | £6,696 | £7,087 | £7,577 | £33,780 |
| Change In Property Value | £8,100 | £8,343 | £15,754 | £18,132 | £19,220 | £69,549 |
| Net Return | £14,206 | £14,657 | £22,450 | £25,219 | £26,797 | £103,329 |
| Return From Rental Income (%) | 7% | 8% | 8% | 9% | 9% | 41% |
| Total Net Return (%) | 17% | 18% | 27% | 30% | 32% | 124% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change