Flat M4 2 beds 1 bath

Great Ancoats Street, Manchester M4

North West, England · M4

Initial Investment

First Year

£64,000First Year

Profit From Rental Income

After 5 Years

£4,478

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£54,094

↗ 26%After 5 Years

Return On Investment

92%

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	£11,832	£12,009	£12,310	£12,617	£12,996	£61,765
Total Expenses	£11,124	£11,179	£11,243	£11,309	£11,382	£56,237
Profit Before Tax	£708	£831	£1,066	£1,308	£1,614	£5,528
Profit After Tax	£574	£673	£864	£1,060	£1,308	£4,478
Change In Property Value	£6,300	£6,489	£12,253	£14,103	£14,949	£54,094
Net Return	£6,874	£7,162	£13,117	£15,162	£16,256	£58,571
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	11%	11%	20%	24%	25%	92%

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