Flat M4 1 bed 1 bath

Vallea Court, 1 Redbank, Green Quarter M4

North West, England · M4

Initial Investment

First Year

£42,985First Year

Profit From Rental Income

After 5 Years

£3,668

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£36,050

↗ 26%After 5 Years

Return On Investment

92%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,096	£9,232	£9,463	£9,700	£9,991	£47,482
Total Expenses	£8,462	£8,522	£8,588	£8,655	£8,727	£42,954
Profit Before Tax	£634	£711	£875	£1,045	£1,264	£4,528
Profit After Tax	£513	£576	£709	£846	£1,024	£3,668
Change In Property Value	£4,199	£4,324	£8,166	£9,398	£9,962	£36,050
Net Return	£4,712	£4,900	£8,875	£10,244	£10,986	£39,717
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
Total Net Return (%)	11%	11%	21%	24%	26%	92%

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