Flat M4 2 beds 2 baths

Great Ancoats Street, Manchester M4

North West, England · M4

Initial Investment

First Year

£118,000First Year

Profit From Rental Income

After 5 Years

£34,195

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£102,084

↗ 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	£24,048	£24,409	£24,775	£25,394	£26,029	£124,655
Total Expenses	£16,310	£16,396	£16,473	£16,577	£16,683	£82,439
Profit Before Tax	£7,738	£8,013	£8,302	£8,817	£9,346	£42,216
Profit After Tax	£6,268	£6,491	£6,724	£7,142	£7,570	£34,195
Change In Property Value	£11,100	£20,961	£24,124	£25,571	£20,329	£102,084
Net Return	£17,368	£27,451	£30,848	£32,713	£27,899	£136,279
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