Flat
M4
2 beds
2 baths
Great Ancoats Street, Manchester M4
North West, England · M4
View property listing
Initial Investment
£118,000First YearProfit From Rental Income
£23,602
↗ 20%After 5 Years
Change In Property Value
£95,308
↗ 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 | £24,048 | £24,409 | £25,019 | £25,644 | £26,414 | £125,534 |
| Total Expenses | £19,085 | £19,167 | £19,271 | £19,377 | £19,497 | £96,395 |
| Profit Before Tax | £4,963 | £5,242 | £5,748 | £6,267 | £6,917 | £29,138 |
| Profit After Tax | £4,020 | £4,246 | £4,656 | £5,077 | £5,603 | £23,602 |
| Change In Property Value | £11,100 | £11,433 | £21,589 | £24,847 | £26,338 | £95,308 |
| Net Return | £15,120 | £15,679 | £26,245 | £29,924 | £31,941 | £118,910 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 13% | 13% | 22% | 25% | 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