Flat
M4
1 bed
1 bath
Islington Wharf Block B, Great Ancoats Street, Manchester M4
North West, England · M4
View property listing
Initial Investment
£59,500First YearProfit From Rental Income
£1,763
↗ 3%After 5 Years
Change In Property Value
£50,230
↗ 26%After 5 Years
Return On Investment
87%
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 | £10,920 | £11,084 | £11,361 | £11,645 | £11,994 | £57,004 |
| Total Expenses | £10,829 | £10,891 | £10,962 | £11,034 | £11,112 | £54,827 |
| Profit Before Tax | £91 | £193 | £399 | £611 | £883 | £2,177 |
| Profit After Tax | £74 | £156 | £323 | £495 | £715 | £1,763 |
| Change In Property Value | £5,850 | £6,026 | £11,378 | £13,095 | £13,881 | £50,230 |
| Net Return | £5,924 | £6,182 | £11,702 | £13,590 | £14,596 | £51,993 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| Total Net Return (%) | 10% | 10% | 20% | 23% | 25% | 87% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change