Flat
M4
2 beds
2 baths
250 Great Ancoats Street, Manchester M4
North West, England · M4
View property listing
Initial Investment
£125,000First YearProfit From Rental Income
£1,903
↗ 2%After 5 Years
Change In Property Value
£100,460
↗ 26%After 5 Years
Return On Investment
82%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,200 | £19,488 | £19,975 | £20,475 | £21,089 | £100,227 |
| Total Expenses | £19,393 | £19,468 | £19,560 | £19,654 | £19,758 | £97,832 |
| Profit Before Tax | £-193 | £20 | £415 | £821 | £1,331 | £2,394 |
| Profit After Tax | £-193 | £16 | £337 | £665 | £1,078 | £1,903 |
| Change In Property Value | £11,700 | £12,051 | £22,756 | £26,190 | £27,762 | £100,460 |
| Net Return | £11,507 | £12,067 | £23,093 | £26,855 | £28,840 | £102,362 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 9% | 10% | 18% | 21% | 23% | 82% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change