Flat M4 1 bed 1 bath

Nuovo Apartments, 59 Great Ancoats Street, Ancoats M4

North West, England · M4

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£17,417

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£46,366

↗ 26%After 5 Years

Return On Investment

116%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,400	£14,616	£14,981	£15,356	£15,817	£75,170
Total Expenses	£10,582	£10,649	£10,729	£10,810	£10,899	£53,668
Profit Before Tax	£3,819	£3,967	£4,253	£4,546	£4,918	£21,502
Profit After Tax	£3,093	£3,213	£3,445	£3,682	£3,984	£17,417
Change In Property Value	£5,400	£5,562	£10,503	£12,088	£12,813	£46,366
Net Return	£8,493	£8,775	£13,948	£15,770	£16,797	£63,783
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	15%	16%	25%	29%	31%	116%

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