Flat M4 2 beds 2 baths

250 Great Ancoats Street, Manchester M4

North West, England · M4

Initial Investment

First Year

£125,000First Year

Profit From Rental Income

After 5 Years

£36,532

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£107,602

↗ 28%After 5 Years

Return On Investment

115%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£25,356	£25,736	£26,122	£26,775	£27,445	£131,435
Total Expenses	£17,084	£17,172	£17,251	£17,359	£17,468	£86,334
Profit Before Tax	£8,272	£8,564	£8,871	£9,417	£9,977	£45,101
Profit After Tax	£6,700	£6,937	£7,185	£7,628	£8,081	£36,532
Change In Property Value	£11,700	£22,094	£25,428	£26,953	£21,428	£107,602
Net Return	£18,400	£29,031	£32,613	£34,581	£29,509	£144,134
Return From Rental Income (%)	5%	6%	6%	6%	6%	29%
Total Net Return (%)	15%	23%	26%	28%	24%	115%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change