Flat M4 2 beds 2 baths

277 Great Ancoats Street, Manchester M4

North West, England · M4

Initial Investment

First Year

£51,100First Year

Profit From Rental Income

After 5 Years

£464

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£43,017

↗ 26%After 5 Years

Return On Investment

85%

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	£9,408	£9,549	£9,788	£10,033	£10,334	£49,111
Total Expenses	£9,567	£9,627	£9,693	£9,762	£9,835	£48,483
Profit Before Tax	£-159	£-78	£94	£271	£499	£628
Profit After Tax	£-159	£-78	£76	£219	£404	£464
Change In Property Value	£5,010	£5,160	£9,744	£11,215	£11,888	£43,017
Net Return	£4,851	£5,083	£9,821	£11,434	£12,292	£43,481
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	9%	10%	19%	22%	24%	85%

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