Flat
M4
2 beds
2 baths
Loom Building, Ancoats, Manchester M4
North West, England · M4
View property listing
Initial Investment
£79,500First YearProfit From Rental Income
£2,908
↗ 4%After 5 Years
Change In Property Value
£66,973
↗ 26%After 5 Years
Return On Investment
88%
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 | £15,000 | £15,225 | £15,606 | £15,996 | £16,476 | £78,302 |
| Total Expenses | £14,747 | £14,836 | £14,937 | £15,041 | £15,151 | £74,712 |
| Profit Before Tax | £254 | £389 | £668 | £955 | £1,324 | £3,590 |
| Profit After Tax | £205 | £315 | £541 | £774 | £1,073 | £2,908 |
| Change In Property Value | £7,800 | £8,034 | £15,171 | £17,460 | £18,508 | £66,973 |
| Net Return | £8,005 | £8,349 | £15,712 | £18,234 | £19,581 | £69,881 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 10% | 11% | 20% | 23% | 25% | 88% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change