Flat
M4
1 bed
1 bath
Nuovo Apartments, 59 Great Ancoats Street, Ancoats M4
North West, England · M4
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£-111,054
↘ -202%After 5 Years
Change In Property Value
£46,366
↗ 26%After 5 Years
Return On Investment
-118%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,140 | £10,292 | £10,549 | £10,813 | £11,138 | £52,932 |
| Total Expenses | £31,709 | £32,265 | £32,797 | £33,340 | £33,875 | £163,986 |
| Profit Before Tax | £-21,569 | £-21,973 | £-22,248 | £-22,527 | £-22,737 | £-111,054 |
| Profit After Tax | £-21,569 | £-21,973 | £-22,248 | £-22,527 | £-22,737 | £-111,054 |
| Change In Property Value | £5,400 | £5,562 | £10,503 | £12,088 | £12,813 | £46,366 |
| Net Return | £-16,169 | £-16,411 | £-11,745 | £-10,439 | £-9,924 | £-64,688 |
| Return From Rental Income (%) | -39% | -40% | -40% | -41% | -41% | -202% |
| Total Net Return (%) | -29% | -30% | -21% | -19% | -18% | -118% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change