Flat M4 2 beds 1 bath

Chips, 2 Lampwick Lane, New Islington M4

North West, England · M4

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£21,983

↗ 40%After 5 Years

Change In Property Value

After 5 Years

£46,366

↗ 26%After 5 Years

Return On Investment

124%

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	£10,702	£10,771	£10,853	£10,938	£11,030	£54,294
Profit Before Tax	£4,899	£5,063	£5,376	£5,698	£6,104	£27,140
Profit After Tax	£3,968	£4,101	£4,355	£4,615	£4,944	£21,983
Change In Property Value	£5,400	£5,562	£10,503	£12,088	£12,813	£46,366
Net Return	£9,368	£9,663	£14,858	£16,703	£17,758	£68,349
Return From Rental Income (%)	7%	7%	8%	8%	9%	40%
Total Net Return (%)	17%	18%	27%	30%	32%	124%

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