Flat M4 2 beds 2 baths

Loom Building, Harrison Street, Ancoats M4

North West, England · M4

Initial Investment

First Year

£74,500First Year

Profit From Rental Income

After 5 Years

£12,772

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£63,109

↗ 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	£15,924	£16,163	£16,567	£16,981	£17,491	£83,125
Total Expenses	£13,313	£13,383	£13,466	£13,551	£13,645	£67,358
Profit Before Tax	£2,611	£2,780	£3,101	£3,430	£3,846	£15,768
Profit After Tax	£2,115	£2,252	£2,512	£2,778	£3,115	£12,772
Change In Property Value	£7,350	£7,571	£14,296	£16,453	£17,440	£63,109
Net Return	£9,465	£9,822	£16,807	£19,231	£20,555	£75,881
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	13%	13%	23%	26%	28%	102%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change