Flat M4 2 beds 2 baths

Hallmark Tower, 6 Cheetham Hill Road, Manchester City Centre M4

North West, England · M4

Initial Investment

First Year

£71,500First Year

Profit From Rental Income

After 5 Years

£3,876

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£60,533

↗ 26%After 5 Years

Return On Investment

90%

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	£13,164	£13,361	£13,695	£14,038	£14,459	£68,718
Total Expenses	£12,640	£12,706	£12,782	£12,860	£12,945	£63,933
Profit Before Tax	£524	£656	£913	£1,178	£1,514	£4,785
Profit After Tax	£424	£531	£740	£954	£1,226	£3,876
Change In Property Value	£7,050	£7,262	£13,712	£15,781	£16,728	£60,533
Net Return	£7,474	£7,793	£14,452	£16,735	£17,955	£64,409
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
Total Net Return (%)	10%	11%	20%	23%	25%	90%

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