Flat
M4
2 beds
2 baths
Great Ancoats Street, Manchester M4
North West, England · M4
View property listing
Initial Investment
£111,910First YearProfit From Rental Income
£8,447
↗ 8%After 5 Years
Change In Property Value
£90,826
↗ 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 | £19,872 | £20,170 | £20,674 | £21,191 | £21,827 | £103,735 |
| Total Expenses | £18,464 | £18,551 | £18,654 | £18,761 | £18,877 | £93,307 |
| Profit Before Tax | £1,408 | £1,619 | £2,020 | £2,430 | £2,950 | £10,428 |
| Profit After Tax | £1,141 | £1,312 | £1,636 | £1,969 | £2,389 | £8,447 |
| Change In Property Value | £10,578 | £10,895 | £20,574 | £23,679 | £25,100 | £90,826 |
| Net Return | £11,719 | £12,207 | £22,210 | £25,648 | £27,489 | £99,272 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 8% |
| Total Net Return (%) | 10% | 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