Flat M4 2 beds 1 bath

MM2, Pickford Street, Ancoats M4

North West, England · M4

Initial Investment

First Year

£67,000First Year

Profit From Rental Income

After 5 Years

£128

↗ 0%After 5 Years

Change In Property Value

After 5 Years

£56,670

↗ 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	£12,396	£12,582	£12,896	£13,219	£13,615	£64,709
Total Expenses	£12,710	£12,792	£12,882	£12,975	£13,073	£64,431
Profit Before Tax	£-314	£-210	£14	£244	£543	£278
Profit After Tax	£-314	£-210	£14	£198	£440	£128
Change In Property Value	£6,600	£6,798	£12,837	£14,774	£15,661	£56,670
Net Return	£6,286	£6,588	£12,851	£14,972	£16,100	£56,798
Return From Rental Income (%)	0%	0%	0%	0%	1%	0%
Total Net Return (%)	9%	10%	19%	22%	24%	85%

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