Flat
M4
2 beds
2 baths
Loom Building, 1 Harrison Street, Manchester M4
North West, England · M4
View property listing
Initial Investment
£79,500First YearProfit From Rental Income
£9,129
↗ 11%After 5 Years
Change In Property Value
£66,973
↗ 26%After 5 Years
Return On Investment
96%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,600 | £15,834 | £16,230 | £16,636 | £17,135 | £81,434 |
| Total Expenses | £13,876 | £13,945 | £14,027 | £14,112 | £14,204 | £70,164 |
| Profit Before Tax | £1,725 | £1,889 | £2,202 | £2,524 | £2,930 | £11,270 |
| Profit After Tax | £1,397 | £1,530 | £1,784 | £2,044 | £2,373 | £9,129 |
| Change In Property Value | £7,800 | £8,034 | £15,171 | £17,460 | £18,508 | £66,973 |
| Net Return | £9,197 | £9,564 | £16,955 | £19,504 | £20,881 | £76,102 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 11% |
| Total Net Return (%) | 12% | 12% | 21% | 25% | 26% | 96% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change