Flat
M4
2 beds
2 baths
Masson Place. 1 Hornbeam Way, Green Quarter M4
North West, England · M4
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£18,770
↗ 31%After 5 Years
Change In Property Value
£51,518
↗ 26%After 5 Years
Return On Investment
115%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,600 | £15,834 | £16,230 | £16,636 | £17,135 | £81,434 |
| Total Expenses | £11,495 | £11,564 | £11,647 | £11,731 | £11,824 | £58,262 |
| Profit Before Tax | £4,105 | £4,270 | £4,583 | £4,904 | £5,311 | £23,172 |
| Profit After Tax | £3,325 | £3,458 | £3,712 | £3,972 | £4,302 | £18,770 |
| Change In Property Value | £6,000 | £6,180 | £11,670 | £13,431 | £14,237 | £51,518 |
| Net Return | £9,325 | £9,638 | £15,382 | £17,403 | £18,539 | £70,287 |
| Return From Rental Income (%) | 5% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 15% | 16% | 25% | 29% | 30% | 115% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change