Flat M4 1 bed 1 bath

Victoria House, Ancoats M4

North West, England · M4

Initial Investment

First Year

£74,500First Year

Profit From Rental Income

After 5 Years

£19,785

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£67,596

↗ 28%After 5 Years

Return On Investment

117%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,924	£16,163	£16,405	£16,815	£17,236	£82,543
Total Expenses	£11,475	£11,549	£11,614	£11,697	£11,782	£58,118
Profit Before Tax	£4,449	£4,614	£4,791	£5,118	£5,454	£24,425
Profit After Tax	£3,603	£3,737	£3,881	£4,146	£4,418	£19,785
Change In Property Value	£7,350	£13,879	£15,974	£16,932	£13,461	£67,596
Net Return	£10,953	£17,616	£19,854	£21,078	£17,879	£87,381
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	15%	24%	27%	28%	24%	117%

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