Flat
M4
1 bed
1 bath
Brooklyn Lofts, Ancoats M4
North West, England · M4
View property listing
Initial Investment
£59,500First YearProfit From Rental Income
£2,037
↗ 3%After 5 Years
Change In Property Value
£50,230
↗ 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 | £10,992 | £11,157 | £11,436 | £11,722 | £12,073 | £57,380 |
| Total Expenses | £10,836 | £10,898 | £10,969 | £11,042 | £11,119 | £54,864 |
| Profit Before Tax | £156 | £259 | £467 | £680 | £954 | £2,515 |
| Profit After Tax | £127 | £209 | £378 | £551 | £773 | £2,037 |
| Change In Property Value | £5,850 | £6,026 | £11,378 | £13,095 | £13,881 | £50,230 |
| Net Return | £5,977 | £6,235 | £11,756 | £13,646 | £14,654 | £52,267 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| Total Net Return (%) | 10% | 10% | 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