Flat
M4
2 beds
2 baths
The Smithfield Buildings, 44 Tib Street, Northern Quarter, Manchester M4
North West, England · M4
View property listing
Initial Investment
£98,400First YearProfit From Rental Income
£-2,328
↘ -2%After 5 Years
Change In Property Value
£80,883
↗ 26%After 5 Years
Return On Investment
80%
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 | £17,700 | £17,965 | £18,415 | £18,875 | £19,441 | £92,396 |
| Total Expenses | £18,670 | £18,799 | £18,939 | £19,082 | £19,234 | £94,724 |
| Profit Before Tax | £-970 | £-833 | £-524 | £-207 | £207 | £-2,328 |
| Profit After Tax | £-970 | £-833 | £-524 | £-207 | £207 | £-2,328 |
| Change In Property Value | £9,420 | £9,703 | £18,322 | £21,087 | £22,352 | £80,883 |
| Net Return | £8,450 | £8,869 | £17,797 | £20,879 | £22,559 | £78,555 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -2% |
| Total Net Return (%) | 9% | 9% | 18% | 21% | 23% | 80% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change