Flat
M4
1 bed
1 bath
Loom Building, Ancoats, Manchester M4
North West, England · M4
View property listing
Initial Investment
£54,985First YearProfit From Rental Income
£1,211
↗ 2%After 5 Years
Change In Property Value
£46,353
↗ 26%After 5 Years
Return On Investment
87%
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 | £10,140 | £10,292 | £10,549 | £10,813 | £11,138 | £52,932 |
| Total Expenses | £10,154 | £10,215 | £10,283 | £10,354 | £10,429 | £51,434 |
| Profit Before Tax | £-14 | £77 | £266 | £459 | £709 | £1,498 |
| Profit After Tax | £-14 | £63 | £215 | £372 | £574 | £1,211 |
| Change In Property Value | £5,399 | £5,560 | £10,500 | £12,085 | £12,810 | £46,353 |
| Net Return | £5,385 | £5,623 | £10,715 | £12,457 | £13,384 | £47,564 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 10% | 10% | 19% | 23% | 24% | 87% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change