Flat M4 2 beds 2 baths

250 Great Ancoats Street, Manchester M4

North West, England · M4

Initial Investment

First Year

£125,000First Year

Profit From Rental Income

After 5 Years

£-2,980

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£100,460

↗ 26%After 5 Years

Return On Investment

78%

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	£19,800	£20,097	£20,599	£21,114	£21,748	£103,359
Total Expenses	£21,022	£21,134	£21,261	£21,391	£21,530	£106,338
Profit Before Tax	£-1,222	£-1,037	£-662	£-276	£218	£-2,980
Profit After Tax	£-1,222	£-1,037	£-662	£-276	£218	£-2,980
Change In Property Value	£11,700	£12,051	£22,756	£26,190	£27,762	£100,460
Net Return	£10,478	£11,014	£22,095	£25,914	£27,980	£97,480
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-2%
Total Net Return (%)	8%	9%	18%	21%	22%	78%

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