Flat
M4
2 beds
2 baths
Hallmark Tower, 6 Cheetham Hill Road, Manchester M4
North West, England · M4
View property listing
Initial Investment
£88,250First YearProfit From Rental Income
£16,254
↗ 18%After 5 Years
Change In Property Value
£73,413
↗ 26%After 5 Years
Return On Investment
102%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,528 | £18,806 | £19,276 | £19,758 | £20,351 | £96,719 |
| Total Expenses | £15,160 | £15,234 | £15,324 | £15,416 | £15,518 | £76,652 |
| Profit Before Tax | £3,368 | £3,572 | £3,952 | £4,342 | £4,833 | £20,067 |
| Profit After Tax | £2,728 | £2,893 | £3,201 | £3,517 | £3,915 | £16,254 |
| Change In Property Value | £8,550 | £8,807 | £16,630 | £19,139 | £20,288 | £73,413 |
| Net Return | £11,278 | £11,700 | £19,831 | £22,656 | £24,202 | £89,667 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 13% | 13% | 22% | 26% | 27% | 102% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change