Flat M4 1 bed 1 bath

Loom Building, Ancoats, Manchester M4

North West, England · M4

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£4,442

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£61,821

↗ 26%After 5 Years

Return On Investment

91%

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	£13,524	£13,727	£14,070	£14,422	£14,854	£70,597
Total Expenses	£12,874	£12,941	£13,018	£13,097	£13,183	£65,113
Profit Before Tax	£650	£786	£1,052	£1,325	£1,672	£5,484
Profit After Tax	£526	£637	£852	£1,073	£1,354	£4,442
Change In Property Value	£7,200	£7,416	£14,004	£16,117	£17,084	£61,821
Net Return	£7,726	£8,053	£14,856	£17,190	£18,438	£66,263
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	11%	11%	20%	24%	25%	91%

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