Flat
M4
2 beds
2 baths
Chips, 2 Lampwick Lane, Manchester M4
North West, England · M4
View property listing
Initial Investment
£64,000First YearProfit From Rental Income
£-9,171
↘ -14%After 5 Years
Change In Property Value
£54,094
↗ 26%After 5 Years
Return On Investment
70%
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 | £11,832 | £12,009 | £12,310 | £12,617 | £12,996 | £61,765 |
| Total Expenses | £13,939 | £14,058 | £14,184 | £14,311 | £14,444 | £70,936 |
| Profit Before Tax | £-2,107 | £-2,049 | £-1,874 | £-1,694 | £-1,448 | £-9,171 |
| Profit After Tax | £-2,107 | £-2,049 | £-1,874 | £-1,694 | £-1,448 | £-9,171 |
| Change In Property Value | £6,300 | £6,489 | £12,253 | £14,103 | £14,949 | £54,094 |
| Net Return | £4,193 | £4,440 | £10,380 | £12,409 | £13,501 | £44,923 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -14% |
| Total Net Return (%) | 7% | 7% | 16% | 19% | 21% | 70% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change