Flat M4 2 beds 2 baths

277 Great Ancoats Street, Manchester M4

North West, England · M4

Initial Investment

First Year

£51,100First Year

Profit From Rental Income

After 5 Years

£6,034

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£43,017

↗ 26%After 5 Years

Return On Investment

96%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,860	£11,023	£11,298	£11,581	£11,928	£56,691
Total Expenses	£9,712	£9,774	£9,845	£9,917	£9,994	£49,241
Profit Before Tax	£1,148	£1,249	£1,454	£1,664	£1,934	£7,450
Profit After Tax	£930	£1,012	£1,178	£1,348	£1,567	£6,034
Change In Property Value	£5,010	£5,160	£9,744	£11,215	£11,888	£43,017
Net Return	£5,940	£6,172	£10,922	£12,563	£13,455	£49,052
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	12%	12%	21%	25%	26%	96%

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