Flat
M4
2 beds
2 baths
Victoria House, 250 Great Ancoats Street, Manchester, Greater Manchester M4
North West, England · M4
View property listing
Initial Investment
£100,500First YearProfit From Rental Income
£7,472
↗ 7%After 5 Years
Change In Property Value
£82,428
↗ 26%After 5 Years
Return On Investment
89%
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 | £18,036 | £18,307 | £18,764 | £19,233 | £19,810 | £94,150 |
| Total Expenses | £16,804 | £16,884 | £16,979 | £17,076 | £17,183 | £84,926 |
| Profit Before Tax | £1,232 | £1,423 | £1,785 | £2,157 | £2,627 | £9,225 |
| Profit After Tax | £998 | £1,153 | £1,446 | £1,747 | £2,128 | £7,472 |
| Change In Property Value | £9,600 | £9,888 | £18,672 | £21,490 | £22,779 | £82,428 |
| Net Return | £10,598 | £11,041 | £20,118 | £23,237 | £24,907 | £89,900 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 11% | 11% | 20% | 23% | 25% | 89% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change