Flat
M4
2 beds
2 baths
The Loom Flat 49, 1 Harrison Street M4
North West, England · M4
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£5,967
↗ 7%After 5 Years
Change In Property Value
£69,549
↗ 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 | £15,216 | £15,444 | £15,830 | £16,226 | £16,713 | £79,430 |
| Total Expenses | £14,256 | £14,325 | £14,407 | £14,491 | £14,583 | £72,062 |
| Profit Before Tax | £960 | £1,119 | £1,423 | £1,735 | £2,130 | £7,367 |
| Profit After Tax | £778 | £906 | £1,153 | £1,405 | £1,725 | £5,967 |
| Change In Property Value | £8,100 | £8,343 | £15,754 | £18,132 | £19,220 | £69,549 |
| Net Return | £8,878 | £9,249 | £16,907 | £19,537 | £20,945 | £75,516 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 11% | 11% | 20% | 24% | 25% | 91% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change