Flat M4 2 beds 1 bath

The Works, 33 Withy Grove M4

North West, England · M4

Initial Investment

First Year

£49,000First Year

Profit From Rental Income

After 5 Years

£5,424

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£41,214

↗ 26%After 5 Years

Return On Investment

95%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,404	£10,560	£10,824	£11,095	£11,428	£54,310
Total Expenses	£9,388	£9,450	£9,519	£9,590	£9,666	£47,614
Profit Before Tax	£1,016	£1,110	£1,305	£1,504	£1,761	£6,696
Profit After Tax	£823	£899	£1,057	£1,219	£1,427	£5,424
Change In Property Value	£4,800	£4,944	£9,336	£10,745	£11,389	£41,214
Net Return	£5,623	£5,843	£10,393	£11,963	£12,816	£46,638
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	11%	12%	21%	24%	26%	95%

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