Flat M4 2 beds 2 baths

Great Ancoats Street, Manchester M4

North West, England · M4

Initial Investment

First Year

£121,150First Year

Profit From Rental Income

After 5 Years

£35,244

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£104,567

↗ 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	£24,636	£25,006	£25,381	£26,015	£26,666	£127,703
Total Expenses	£16,658	£16,745	£16,823	£16,929	£17,036	£84,191
Profit Before Tax	£7,978	£8,261	£8,557	£9,086	£9,629	£43,512
Profit After Tax	£6,462	£6,691	£6,931	£7,360	£7,800	£35,244
Change In Property Value	£11,370	£21,470	£24,710	£26,193	£20,823	£104,567
Net Return	£17,832	£28,161	£31,642	£33,553	£28,623	£139,812
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