Flat
M4
1 bed
1 bath
The Stile M4
North West, England · M4
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£8,860
↗ 15%After 5 Years
Change In Property Value
£51,518
↗ 26%After 5 Years
Return On Investment
99%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,996 | £13,191 | £13,521 | £13,859 | £14,274 | £67,841 |
| Total Expenses | £11,235 | £11,300 | £11,376 | £11,454 | £11,538 | £56,902 |
| Profit Before Tax | £1,761 | £1,891 | £2,145 | £2,405 | £2,737 | £10,939 |
| Profit After Tax | £1,427 | £1,532 | £1,737 | £1,948 | £2,217 | £8,860 |
| Change In Property Value | £6,000 | £6,180 | £11,670 | £13,431 | £14,237 | £51,518 |
| Net Return | £7,427 | £7,712 | £13,407 | £15,379 | £16,453 | £60,378 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 12% | 13% | 22% | 25% | 27% | 99% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change