Flat
M4
2 beds
1 bath
Nuovo, Great Ancoats Street, Manchester M4
North West, England · M4
View property listing
Initial Investment
£70,000First YearProfit From Rental Income
£-24
↗ 0%After 5 Years
Change In Property Value
£59,245
↗ 26%After 5 Years
Return On Investment
85%
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 | £12,960 | £13,154 | £13,483 | £13,820 | £14,235 | £67,653 |
| Total Expenses | £13,321 | £13,407 | £13,503 | £13,600 | £13,703 | £67,534 |
| Profit Before Tax | £-361 | £-253 | £-19 | £220 | £532 | £119 |
| Profit After Tax | £-361 | £-253 | £-19 | £179 | £431 | £-24 |
| Change In Property Value | £6,900 | £7,107 | £13,420 | £15,446 | £16,372 | £59,245 |
| Net Return | £6,539 | £6,854 | £13,401 | £15,624 | £16,803 | £59,221 |
| Return From Rental Income (%) | -1% | 0% | 0% | 0% | 1% | 0% |
| Total Net Return (%) | 9% | 10% | 19% | 22% | 24% | 85% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change