Flat M4 2 beds 2 baths

Hallmark Tower, 6 Cheetham Hill Road, Manchester M4

North West, England · M4

Initial Investment

First Year

£88,250First Year

Profit From Rental Income

After 5 Years

£2,240

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£73,413

↗ 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	£16,068	£16,309	£16,717	£17,135	£17,649	£83,877
Total Expenses	£16,014	£16,110	£16,217	£16,327	£16,444	£81,112
Profit Before Tax	£54	£199	£500	£808	£1,204	£2,765
Profit After Tax	£44	£162	£405	£654	£976	£2,240
Change In Property Value	£8,550	£8,807	£16,630	£19,139	£20,288	£73,413
Net Return	£8,594	£8,968	£17,034	£19,794	£21,263	£75,653
Return From Rental Income (%)	0%	0%	0%	1%	1%	3%
Total Net Return (%)	10%	10%	19%	22%	24%	86%

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