Flat
M4
2 beds
2 baths
Victoria House, Great Ancoats Street, Manchester M4
North West, England · M4
View property listing
Initial Investment
£121,500First YearProfit From Rental Income
£8,113
↗ 7%After 5 Years
Change In Property Value
£97,884
↗ 26%After 5 Years
Return On Investment
87%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,400 | £20,706 | £21,224 | £21,754 | £22,407 | £106,491 |
| Total Expenses | £19,117 | £19,193 | £19,288 | £19,385 | £19,493 | £96,475 |
| Profit Before Tax | £1,284 | £1,513 | £1,936 | £2,369 | £2,914 | £10,016 |
| Profit After Tax | £1,040 | £1,225 | £1,568 | £1,919 | £2,361 | £8,113 |
| Change In Property Value | £11,400 | £11,742 | £22,173 | £25,519 | £27,050 | £97,884 |
| Net Return | £12,440 | £12,967 | £23,741 | £27,438 | £29,411 | £105,997 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 10% | 11% | 20% | 23% | 24% | 87% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change