Flat
M4
2 beds
2 baths
Nuovo Apartments, 59 Great Ancoats Street, Ancoats M4
North West, England · M4
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£26,042
↗ 36%After 5 Years
Change In Property Value
£61,821
↗ 26%After 5 Years
Return On Investment
120%
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 | £13,442 | £13,517 | £13,608 | £13,702 | £13,806 | £68,076 |
| Profit Before Tax | £5,758 | £5,971 | £6,367 | £6,772 | £7,282 | £32,151 |
| Profit After Tax | £4,664 | £4,837 | £5,157 | £5,486 | £5,899 | £26,042 |
| Change In Property Value | £7,200 | £7,416 | £14,004 | £16,117 | £17,084 | £61,821 |
| Net Return | £11,864 | £12,253 | £19,161 | £21,603 | £22,983 | £87,863 |
| Return From Rental Income (%) | 6% | 7% | 7% | 8% | 8% | 36% |
| Total Net Return (%) | 16% | 17% | 26% | 30% | 31% | 120% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change