Flat M4 2 beds 2 baths

Navigation Street, Ancoats, Manchester M4

North West, England · M4

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£8,529

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£77,277

↗ 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	£16,908	£17,162	£17,591	£18,030	£18,571	£88,262
Total Expenses	£15,392	£15,459	£15,541	£15,624	£15,716	£77,732
Profit Before Tax	£1,516	£1,703	£2,050	£2,406	£2,855	£10,530
Profit After Tax	£1,228	£1,379	£1,661	£1,949	£2,312	£8,529
Change In Property Value	£9,000	£9,270	£17,505	£20,146	£21,355	£77,277
Net Return	£10,228	£10,649	£19,165	£22,096	£23,668	£85,806
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
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