Flat
M4
2 beds
2 baths
The Loom Building, Harrison Street, Manchester M4
North West, England · M4
View property listing
Initial Investment
£65,350First YearProfit From Rental Income
£10,138
↗ 16%After 5 Years
Change In Property Value
£55,253
↗ 26%After 5 Years
Return On Investment
100%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,944 | £14,153 | £14,507 | £14,870 | £15,316 | £72,790 |
| Total Expenses | £11,905 | £11,972 | £12,050 | £12,130 | £12,217 | £60,274 |
| Profit Before Tax | £2,039 | £2,182 | £2,457 | £2,740 | £3,098 | £12,516 |
| Profit After Tax | £1,652 | £1,767 | £1,990 | £2,219 | £2,510 | £10,138 |
| Change In Property Value | £6,435 | £6,628 | £12,516 | £14,405 | £15,269 | £55,253 |
| Net Return | £8,087 | £8,395 | £14,506 | £16,624 | £17,779 | £65,391 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 12% | 13% | 22% | 25% | 27% | 100% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change