Flat
M4
2 beds
2 baths
One Cutting Room Square, Ancoats M4
North West, England · M4
View property listing
Initial Investment
£126,750First YearProfit From Rental Income
£12,233
↗ 10%After 5 Years
Change In Property Value
£101,748
↗ 26%After 5 Years
Return On Investment
90%
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 | £22,116 | £22,448 | £23,009 | £23,584 | £24,292 | £115,449 |
| Total Expenses | £19,883 | £19,962 | £20,061 | £20,163 | £20,276 | £100,346 |
| Profit Before Tax | £2,233 | £2,485 | £2,947 | £3,421 | £4,015 | £15,102 |
| Profit After Tax | £1,809 | £2,013 | £2,387 | £2,771 | £3,252 | £12,233 |
| Change In Property Value | £11,850 | £12,206 | £23,048 | £26,526 | £28,118 | £101,748 |
| Net Return | £13,659 | £14,219 | £25,435 | £29,297 | £31,370 | £113,980 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 11% | 11% | 20% | 23% | 25% | 90% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change