Flat M4 2 beds 2 baths

Nuovo Apartments, 59 Great Ancoats Street, Ancoats M4

North West, England · M4

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£4,122

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£61,821

↗ 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	£13,440	£13,642	£13,983	£14,332	£14,762	£70,159
Total Expenses	£12,866	£12,932	£13,009	£13,088	£13,174	£65,069
Profit Before Tax	£574	£709	£973	£1,244	£1,588	£5,089
Profit After Tax	£465	£575	£788	£1,008	£1,287	£4,122
Change In Property Value	£7,200	£7,416	£14,004	£16,117	£17,084	£61,821
Net Return	£7,665	£7,991	£14,792	£17,125	£18,371	£65,944
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	10%	11%	20%	23%	25%	90%

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