Flat M4 2 beds 2 baths

Tib Street, Transmission House M4

North West, England · M4

Initial Investment

First Year

£84,750First Year

Profit From Rental Income

After 5 Years

£23,267

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£75,873

↗ 28%After 5 Years

Return On Investment

117%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,880	£18,148	£18,420	£18,881	£19,353	£92,683
Total Expenses	£12,636	£12,713	£12,781	£12,869	£12,959	£63,958
Profit Before Tax	£5,244	£5,435	£5,639	£6,012	£6,394	£28,724
Profit After Tax	£4,248	£4,403	£4,568	£4,870	£5,179	£23,267
Change In Property Value	£8,250	£15,579	£17,930	£19,006	£15,109	£75,873
Net Return	£12,498	£19,981	£22,498	£23,875	£20,289	£99,140
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	15%	24%	27%	28%	24%	117%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change