Flat M4 2 beds 2 baths

Halo House, Manchester M4

North West, England · M4

Initial Investment

First Year

£74,500First Year

Profit From Rental Income

After 5 Years

£4,735

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£63,109

↗ 26%After 5 Years

Return On Investment

91%

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	£13,812	£14,019	£14,370	£14,729	£15,171	£72,101
Total Expenses	£13,102	£13,168	£13,246	£13,326	£13,413	£66,255
Profit Before Tax	£710	£851	£1,123	£1,403	£1,758	£5,845
Profit After Tax	£575	£689	£910	£1,136	£1,424	£4,735
Change In Property Value	£7,350	£7,571	£14,296	£16,453	£17,440	£63,109
Net Return	£7,925	£8,260	£15,206	£17,589	£18,864	£67,844
Return From Rental Income (%)	1%	1%	1%	2%	2%	6%
Total Net Return (%)	11%	11%	20%	24%	25%	91%

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