Flat M4 2 beds 2 baths

Loom Building, Ancoats, Manchester M4

North West, England · M4

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£10,059

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£61,821

↗ 26%After 5 Years

Return On Investment

98%

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	£15,000	£15,225	£15,606	£15,996	£16,476	£78,302
Total Expenses	£13,022	£13,091	£13,172	£13,254	£13,345	£65,883
Profit Before Tax	£1,978	£2,134	£2,434	£2,741	£3,131	£12,419
Profit After Tax	£1,602	£1,729	£1,972	£2,221	£2,536	£10,059
Change In Property Value	£7,200	£7,416	£14,004	£16,117	£17,084	£61,821
Net Return	£8,802	£9,145	£15,976	£18,338	£19,620	£71,880
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	12%	13%	22%	25%	27%	98%

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