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
£4,184
↗ 3%After 5 Years
Change In Property Value
£97,884
↗ 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 | £20,400 | £20,706 | £21,224 | £21,754 | £22,407 | £106,491 |
| Total Expenses | £20,046 | £20,143 | £20,258 | £20,375 | £20,503 | £101,326 |
| Profit Before Tax | £355 | £563 | £965 | £1,379 | £1,904 | £5,165 |
| Profit After Tax | £287 | £456 | £782 | £1,117 | £1,542 | £4,184 |
| Change In Property Value | £11,400 | £11,742 | £22,173 | £25,519 | £27,050 | £97,884 |
| Net Return | £11,687 | £12,198 | £22,955 | £26,636 | £28,592 | £102,067 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| Total Net Return (%) | 10% | 10% | 19% | 22% | 24% | 84% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change