Flat
M4
2 beds
2 baths
Smithfield Buildings, Tib Street, Northern Quarter M4
North West, England · M4
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£1,839
↗ 1%After 5 Years
Change In Property Value
£103,035
↗ 26%After 5 Years
Return On Investment
82%
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 | £22,548 | £22,886 | £23,458 | £24,045 | £24,766 | £117,704 |
| Total Expenses | £22,770 | £22,910 | £23,067 | £23,228 | £23,399 | £115,375 |
| Profit Before Tax | £-222 | £-24 | £391 | £817 | £1,367 | £2,329 |
| Profit After Tax | £-222 | £-24 | £317 | £662 | £1,107 | £1,839 |
| Change In Property Value | £12,000 | £12,360 | £23,340 | £26,862 | £28,474 | £103,035 |
| Net Return | £11,778 | £12,336 | £23,656 | £27,524 | £29,581 | £104,875 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 1% |
| Total Net Return (%) | 9% | 10% | 18% | 21% | 23% | 82% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change