Flat M4 2 beds 2 baths

The Loom Building, Harrison Street, Manchester M4

North West, England · M4

Initial Investment

First Year

£65,350First Year

Profit From Rental Income

After 5 Years

£-1,158

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£55,253

↗ 26%After 5 Years

Return On Investment

83%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,096	£12,277	£12,584	£12,899	£13,286	£63,143
Total Expenses	£12,676	£12,762	£12,856	£12,953	£13,054	£64,301
Profit Before Tax	£-580	£-485	£-272	£-54	£232	£-1,158
Profit After Tax	£-580	£-485	£-272	£-54	£232	£-1,158
Change In Property Value	£6,435	£6,628	£12,516	£14,405	£15,269	£55,253
Net Return	£5,855	£6,143	£12,244	£14,351	£15,501	£54,095
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-2%
Total Net Return (%)	9%	9%	19%	22%	24%	83%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

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