Flat M4 2 beds 2 baths

Great Ancoats Street, Manchester M4

North West, England · M4

Initial Investment

First Year

£50,500First Year

Profit From Rental Income

After 5 Years

£2,788

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£42,502

↗ 26%After 5 Years

Return On Investment

90%

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	£9,300	£9,439	£9,675	£9,917	£10,215	£48,547
Total Expenses	£8,916	£8,963	£9,018	£9,074	£9,134	£45,106
Profit Before Tax	£384	£476	£658	£844	£1,081	£3,441
Profit After Tax	£311	£386	£533	£683	£875	£2,788
Change In Property Value	£4,950	£5,099	£9,628	£11,081	£11,745	£42,502
Net Return	£5,261	£5,484	£10,160	£11,764	£12,621	£45,290
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	10%	11%	20%	23%	25%	90%

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