Flat
M4
2 beds
2 baths
Ancoats Gardens, Ancoats, Manchester City Centre M4
North West, England · M4
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£28,748
↗ 33%After 5 Years
Change In Property Value
£72,125
↗ 26%After 5 Years
Return On Investment
117%
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 | £21,600 | £21,924 | £22,472 | £23,034 | £23,725 | £112,755 |
| Total Expenses | £15,269 | £15,347 | £15,445 | £15,545 | £15,657 | £77,264 |
| Profit Before Tax | £6,331 | £6,577 | £7,027 | £7,489 | £8,068 | £35,491 |
| Profit After Tax | £5,128 | £5,327 | £5,692 | £6,066 | £6,535 | £28,748 |
| Change In Property Value | £8,400 | £8,652 | £16,338 | £18,803 | £19,932 | £72,125 |
| Net Return | £13,528 | £13,979 | £22,030 | £24,869 | £26,467 | £100,873 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 33% |
| Total Net Return (%) | 16% | 16% | 25% | 29% | 31% | 117% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change