Flat
M4
1 bed
1 bath
Great Ancoats Street, Manchester M4
North West, England · M4
View property listing
Initial Investment
£62,650First YearProfit From Rental Income
£2,314
↗ 4%After 5 Years
Change In Property Value
£52,934
↗ 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 | £11,508 | £11,681 | £11,973 | £12,272 | £12,640 | £60,073 |
| Total Expenses | £11,304 | £11,367 | £11,439 | £11,513 | £11,593 | £57,217 |
| Profit Before Tax | £204 | £313 | £533 | £759 | £1,047 | £2,857 |
| Profit After Tax | £165 | £254 | £432 | £615 | £848 | £2,314 |
| Change In Property Value | £6,165 | £6,350 | £11,991 | £13,800 | £14,628 | £52,934 |
| Net Return | £6,330 | £6,604 | £12,423 | £14,415 | £15,477 | £55,248 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 10% | 11% | 20% | 23% | 25% | 88% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change