Flat
M4
2 beds
2 baths
The Smithfield Buildings, 44 Tib Street, Northern Quarter, Manchester M4
North West, England · M4
View property listing
Initial Investment
£98,400First YearProfit From Rental Income
£7,987
↗ 8%After 5 Years
Change In Property Value
£80,883
↗ 26%After 5 Years
Return On Investment
90%
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 | £17,580 | £17,844 | £18,290 | £18,747 | £19,309 | £91,770 |
| Total Expenses | £16,216 | £16,288 | £16,376 | £16,465 | £16,564 | £81,910 |
| Profit Before Tax | £1,364 | £1,555 | £1,914 | £2,282 | £2,745 | £9,860 |
| Profit After Tax | £1,105 | £1,260 | £1,550 | £1,848 | £2,224 | £7,987 |
| Change In Property Value | £9,420 | £9,703 | £18,322 | £21,087 | £22,352 | £80,883 |
| Net Return | £10,525 | £10,962 | £19,872 | £22,935 | £24,575 | £88,869 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 11% | 11% | 20% | 23% | 25% | 90% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change