Flat
M4
3 beds
2 baths
Jersey Street, Royal Mills M4
North West, England · M4
View property listing
Initial Investment
£97,000First YearProfit From Rental Income
£18,402
↗ 19%After 5 Years
Change In Property Value
£79,853
↗ 26%After 5 Years
Return On Investment
101%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,148 | £20,450 | £20,961 | £21,486 | £22,130 | £105,175 |
| Total Expenses | £16,314 | £16,390 | £16,484 | £16,581 | £16,688 | £82,457 |
| Profit Before Tax | £3,834 | £4,060 | £4,477 | £4,905 | £5,442 | £22,718 |
| Profit After Tax | £3,105 | £3,289 | £3,626 | £3,973 | £4,408 | £18,402 |
| Change In Property Value | £9,300 | £9,579 | £18,088 | £20,818 | £22,067 | £79,853 |
| Net Return | £12,405 | £12,868 | £21,715 | £24,791 | £26,475 | £98,254 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 13% | 13% | 22% | 26% | 27% | 101% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change