Flat M4 2 beds 2 baths

Great Ancoats Street, Manchester M4

North West, England · M4

Initial Investment

First Year

£121,500First Year

Profit From Rental Income

After 5 Years

£9,279

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£97,884

↗ 26%After 5 Years

Return On Investment

88%

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	£21,420	£21,741	£22,285	£22,842	£23,527	£111,815
Total Expenses	£19,861	£19,953	£20,065	£20,178	£20,303	£100,360
Profit Before Tax	£1,560	£1,788	£2,220	£2,664	£3,224	£11,456
Profit After Tax	£1,263	£1,448	£1,798	£2,158	£2,612	£9,279
Change In Property Value	£11,400	£11,742	£22,173	£25,519	£27,050	£97,884
Net Return	£12,663	£13,190	£23,971	£27,677	£29,662	£107,163
Return From Rental Income (%)	1%	1%	1%	2%	2%	8%
Total Net Return (%)	10%	11%	20%	23%	24%	88%

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