Flat
M4
2 beds
2 baths
Cheetham Hill Road, Hallmark Tower M4
North West, England · M4
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£-410
↘ -1%After 5 Years
Change In Property Value
£61,821
↗ 26%After 5 Years
Return On Investment
84%
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 | £13,986 | £14,078 | £14,179 | £14,283 | £14,393 | £70,919 |
| Profit Before Tax | £-462 | £-351 | £-109 | £139 | £462 | £-322 |
| Profit After Tax | £-462 | £-351 | £-109 | £139 | £374 | £-410 |
| Change In Property Value | £7,200 | £7,416 | £14,004 | £16,117 | £17,084 | £61,821 |
| Net Return | £6,738 | £7,065 | £13,894 | £16,256 | £17,458 | £61,411 |
| Return From Rental Income (%) | -1% | 0% | 0% | 0% | 1% | -1% |
| Total Net Return (%) | 9% | 10% | 19% | 22% | 24% | 84% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change