Flat
M4
2 beds
2 baths
Great Ancoats Street, Manchester M4
North West, England · M4
View property listing
Initial Investment
£111,910First YearProfit From Rental Income
£32,200
↗ 29%After 5 Years
Change In Property Value
£97,283
↗ 28%After 5 Years
Return On Investment
116%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,920 | £23,264 | £23,613 | £24,203 | £24,808 | £118,808 |
| Total Expenses | £15,637 | £15,721 | £15,797 | £15,898 | £16,001 | £79,055 |
| Profit Before Tax | £7,283 | £7,543 | £7,816 | £8,305 | £8,807 | £39,753 |
| Profit After Tax | £5,899 | £6,109 | £6,331 | £6,727 | £7,134 | £32,200 |
| Change In Property Value | £10,578 | £19,975 | £22,989 | £24,369 | £19,373 | £97,283 |
| Net Return | £16,477 | £26,084 | £29,320 | £31,096 | £26,507 | £129,484 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 29% |
| Total Net Return (%) | 15% | 23% | 26% | 28% | 24% | 116% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change