Flat M4 1 bed 1 bath

Great Ancoats Street, Manchester M4

North West, England · M4

Initial Investment

First Year

£62,650First Year

Profit From Rental Income

After 5 Years

£2,588

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£52,934

↗ 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	£11,580	£11,754	£12,048	£12,349	£12,719	£60,449
Total Expenses	£11,311	£11,375	£11,447	£11,521	£11,601	£57,254
Profit Before Tax	£269	£379	£601	£828	£1,119	£3,195
Profit After Tax	£218	£307	£486	£671	£906	£2,588
Change In Property Value	£6,165	£6,350	£11,991	£13,800	£14,628	£52,934
Net Return	£6,383	£6,657	£12,477	£14,471	£15,534	£55,522
Return From Rental Income (%)	0%	0%	1%	1%	1%	4%
Total Net Return (%)	10%	11%	20%	23%	25%	89%

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