Flat
M4
2 beds
2 baths
Cheetham Hill Road, Hallmark Tower M4
North West, England · M4
View property listing
Initial Investment
£77,750First YearProfit From Rental Income
£20,930
↗ 27%After 5 Years
Change In Property Value
£70,355
↗ 28%After 5 Years
Return On Investment
117%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,572 | £16,821 | £17,073 | £17,500 | £17,937 | £85,902 |
| Total Expenses | £11,862 | £11,937 | £12,003 | £12,087 | £12,174 | £60,063 |
| Profit Before Tax | £4,710 | £4,884 | £5,070 | £5,412 | £5,763 | £25,840 |
| Profit After Tax | £3,815 | £3,956 | £4,107 | £4,384 | £4,668 | £20,930 |
| Change In Property Value | £7,650 | £14,446 | £16,626 | £17,623 | £14,011 | £70,355 |
| Net Return | £11,465 | £18,402 | £20,732 | £22,007 | £18,679 | £91,285 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 15% | 24% | 27% | 28% | 24% | 117% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change