Flat M4 1 bed 1 bath

Great Ancoats Street, Manchester M4

North West, England · M4

Initial Investment

First Year

£53,920First Year

Profit From Rental Income

After 5 Years

£17,741

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£45,439

↗ 26%After 5 Years

Return On Investment

117%

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	£14,400	£14,616	£14,981	£15,356	£15,817	£75,170
Total Expenses	£10,499	£10,568	£10,648	£10,731	£10,821	£53,267
Profit Before Tax	£3,901	£4,048	£4,333	£4,625	£4,996	£21,903
Profit After Tax	£3,160	£3,279	£3,510	£3,746	£4,046	£17,741
Change In Property Value	£5,292	£5,451	£10,293	£11,846	£12,557	£45,439
Net Return	£8,452	£8,730	£13,803	£15,592	£16,603	£63,180
Return From Rental Income (%)	6%	6%	7%	7%	8%	33%
Total Net Return (%)	16%	16%	26%	29%	31%	117%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change