Flat M4 2 beds 2 baths

Victoria House, 250 Great Ancoats Street, Manchester M4

North West, England · M4

Initial Investment

First Year

£105,750First Year

Profit From Rental Income

After 5 Years

£20,595

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£86,292

↗ 26%After 5 Years

Return On Investment

101%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,780	£22,107	£22,659	£23,226	£23,923	£113,695
Total Expenses	£17,469	£17,548	£17,646	£17,747	£17,859	£88,268
Profit Before Tax	£4,311	£4,559	£5,013	£5,479	£6,064	£25,426
Profit After Tax	£3,492	£3,693	£4,061	£4,438	£4,912	£20,595
Change In Property Value	£10,050	£10,352	£19,547	£22,497	£23,847	£86,292
Net Return	£13,542	£14,044	£23,608	£26,935	£28,758	£106,887
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	13%	13%	22%	25%	27%	101%

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