Flat
M4
2 beds
2 baths
Victoria House, 250 Great Ancoats Street, Manchester, Greater Manchester M4
North West, England · M4
View property listing
Initial Investment
£107,500First YearProfit From Rental Income
£8,077
↗ 8%After 5 Years
Change In Property Value
£87,580
↗ 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 | £19,164 | £19,451 | £19,938 | £20,436 | £21,049 | £100,039 |
| Total Expenses | £17,822 | £17,906 | £18,007 | £18,110 | £18,222 | £90,067 |
| Profit Before Tax | £1,342 | £1,545 | £1,931 | £2,327 | £2,827 | £9,972 |
| Profit After Tax | £1,087 | £1,252 | £1,564 | £1,885 | £2,290 | £8,077 |
| Change In Property Value | £10,200 | £10,506 | £19,839 | £22,833 | £24,203 | £87,580 |
| Net Return | £11,287 | £11,758 | £21,403 | £24,717 | £26,492 | £95,657 |
| 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