Flat M4 2 beds 2 baths

Great Ancoats Street, Manchester M4

North West, England · M4

Initial Investment

First Year

£118,000First Year

Profit From Rental Income

After 5 Years

£8,977

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£95,308

↗ 26%After 5 Years

Return On Investment

88%

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	£20,856	£21,169	£21,698	£22,241	£22,908	£108,871
Total Expenses	£19,351	£19,442	£19,551	£19,662	£19,783	£97,789
Profit Before Tax	£1,505	£1,727	£2,147	£2,579	£3,124	£11,082
Profit After Tax	£1,219	£1,399	£1,739	£2,089	£2,531	£8,977
Change In Property Value	£11,100	£11,433	£21,589	£24,847	£26,338	£95,308
Net Return	£12,319	£12,832	£23,329	£26,936	£28,869	£104,284
Return From Rental Income (%)	1%	1%	1%	2%	2%	8%
Total Net Return (%)	10%	11%	20%	23%	24%	88%

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