Flat
M4
2 beds
2 baths
Victoria House, 250 Great Ancoats M4
North West, England · M4
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£3,412
↗ 3%After 5 Years
Change In Property Value
£96,596
↗ 26%After 5 Years
Return On Investment
84%
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 | £21,132 | £21,449 | £21,985 | £22,535 | £23,211 | £110,312 |
| Total Expenses | £20,951 | £21,074 | £21,213 | £21,355 | £21,507 | £106,100 |
| Profit Before Tax | £181 | £375 | £772 | £1,180 | £1,704 | £4,212 |
| Profit After Tax | £146 | £304 | £626 | £956 | £1,380 | £3,412 |
| Change In Property Value | £11,250 | £11,588 | £21,881 | £25,183 | £26,694 | £96,596 |
| Net Return | £11,396 | £11,891 | £22,507 | £26,139 | £28,074 | £100,008 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| Total Net Return (%) | 10% | 10% | 19% | 22% | 23% | 84% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change