Flat M4 1 bed 1 bath

Victoria House, Ancoats M4

North West, England · M4

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£12,426

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£61,821

↗ 26%After 5 Years

Return On Investment

102%

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	£16,500	£16,747	£17,166	£17,595	£18,123	£86,132
Total Expenses	£13,962	£14,051	£14,153	£14,257	£14,369	£70,792
Profit Before Tax	£2,538	£2,697	£3,013	£3,338	£3,754	£15,341
Profit After Tax	£2,056	£2,184	£2,441	£2,704	£3,041	£12,426
Change In Property Value	£7,200	£7,416	£14,004	£16,117	£17,084	£61,821
Net Return	£9,256	£9,600	£16,445	£18,821	£20,125	£74,247
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	13%	13%	23%	26%	28%	102%

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