Flat M4 1 bed 1 bath

The Gate, Meadowside M4

North West, England · M4

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£12,342

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£61,821

↗ 26%After 5 Years

Return On Investment

102%

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	£13,082	£13,151	£13,234	£13,318	£13,411	£66,197
Profit Before Tax	£2,518	£2,683	£2,996	£3,317	£3,724	£15,237
Profit After Tax	£2,040	£2,173	£2,427	£2,687	£3,016	£12,342
Change In Property Value	£7,200	£7,416	£14,004	£16,117	£17,084	£61,821
Net Return	£9,240	£9,589	£16,431	£18,804	£20,100	£74,164
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	13%	13%	23%	26%	28%	102%

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