Flat M4 2 beds 2 baths

Great Ancoats Street, Manchester M4

North West, England · M4

Initial Investment

First Year

£121,150First Year

Profit From Rental Income

After 5 Years

£9,237

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£97,626

↗ 26%After 5 Years

Return On Investment

88%

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	£21,360	£21,680	£22,222	£22,778	£23,461	£111,502
Total Expenses	£19,809	£19,901	£20,012	£20,126	£20,250	£100,099
Profit Before Tax	£1,551	£1,779	£2,210	£2,652	£3,211	£11,403
Profit After Tax	£1,256	£1,441	£1,790	£2,148	£2,601	£9,237
Change In Property Value	£11,370	£11,711	£22,114	£25,452	£26,979	£97,626
Net Return	£12,626	£13,152	£23,905	£27,600	£29,580	£106,863
Return From Rental Income (%)	1%	1%	1%	2%	2%	8%
Total Net Return (%)	10%	11%	20%	23%	24%	88%

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