Flat M4 2 beds 2 baths

Victoria House, 250 Great Ancoats Street, Manchester M4

North West, England · M4

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£4,279

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£96,596

↗ 26%After 5 Years

Return On Investment

84%

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	£21,132	£21,449	£21,985	£22,535	£23,211	£110,312
Total Expenses	£20,746	£20,864	£20,999	£21,136	£21,284	£105,029
Profit Before Tax	£386	£585	£987	£1,399	£1,927	£5,283
Profit After Tax	£312	£474	£799	£1,133	£1,561	£4,279
Change In Property Value	£11,250	£11,588	£21,881	£25,183	£26,694	£96,596
Net Return	£11,562	£12,061	£22,680	£26,316	£28,255	£100,875
Return From Rental Income (%)	0%	0%	1%	1%	1%	4%
Total Net Return (%)	10%	10%	19%	22%	24%	84%

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