Flat
M4
2 beds
2 baths
Victoria House, 250 Great Ancoats Street, Manchester, Greater Manchester M4
North West, England · M4
View property listing
Initial Investment
£100,500First YearProfit From Rental Income
£19,261
↗ 19%After 5 Years
Change In Property Value
£82,428
↗ 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 | £20,796 | £21,108 | £21,636 | £22,177 | £22,842 | £108,558 |
| Total Expenses | £16,776 | £16,853 | £16,949 | £17,046 | £17,156 | £84,779 |
| Profit Before Tax | £4,020 | £4,255 | £4,687 | £5,130 | £5,686 | £23,779 |
| Profit After Tax | £3,257 | £3,447 | £3,797 | £4,155 | £4,606 | £19,261 |
| Change In Property Value | £9,600 | £9,888 | £18,672 | £21,490 | £22,779 | £82,428 |
| Net Return | £12,857 | £13,335 | £22,468 | £25,645 | £27,385 | £101,689 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 13% | 13% | 22% | 26% | 27% | 101% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change