Flat
M4
3 beds
2 baths
Old Mount Street M4
North West, England · M4
View property listing
Initial Investment
£142,500First YearProfit From Rental Income
£29,662
↗ 21%After 5 Years
Change In Property Value
£113,339
↗ 26%After 5 Years
Return On Investment
100%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £28,596 | £29,025 | £29,751 | £30,494 | £31,409 | £149,275 |
| Total Expenses | £22,317 | £22,405 | £22,521 | £22,639 | £22,773 | £112,656 |
| Profit Before Tax | £6,279 | £6,619 | £7,230 | £7,855 | £8,636 | £36,619 |
| Profit After Tax | £5,086 | £5,362 | £5,856 | £6,363 | £6,995 | £29,662 |
| Change In Property Value | £13,200 | £13,596 | £25,674 | £29,548 | £31,321 | £113,339 |
| Net Return | £18,286 | £18,958 | £31,530 | £35,911 | £38,316 | £143,001 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 13% | 13% | 22% | 25% | 27% | 100% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change