Flat
M4
2 beds
2 baths
Hallmark Tower, 6 Cheetham Tower, Manchester M4
North West, England · M4
View property listing
Initial Investment
£81,250First YearProfit From Rental Income
£1,571
↗ 2%After 5 Years
Change In Property Value
£68,261
↗ 26%After 5 Years
Return On Investment
86%
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 | £14,940 | £15,164 | £15,543 | £15,932 | £16,410 | £77,989 |
| Total Expenses | £15,008 | £15,099 | £15,202 | £15,306 | £15,418 | £76,033 |
| Profit Before Tax | £-68 | £65 | £342 | £625 | £992 | £1,956 |
| Profit After Tax | £-68 | £53 | £277 | £507 | £803 | £1,571 |
| Change In Property Value | £7,950 | £8,189 | £15,463 | £17,796 | £18,864 | £68,261 |
| Net Return | £7,882 | £8,241 | £15,739 | £18,303 | £19,667 | £69,832 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 10% | 10% | 19% | 23% | 24% | 86% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change