Flat M4 2 beds 2 baths

The Gate, 21 Aspin Lane M4

North West, England · M4

Initial Investment

First Year

£118,000First Year

Profit From Rental Income

After 5 Years

£458

↗ 0%After 5 Years

Change In Property Value

After 5 Years

£95,308

↗ 26%After 5 Years

Return On Investment

81%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,000	£18,270	£18,727	£19,195	£19,771	£93,962
Total Expenses	£18,480	£18,553	£18,641	£18,732	£18,832	£93,238
Profit Before Tax	£-480	£-283	£85	£463	£938	£724
Profit After Tax	£-480	£-283	£85	£375	£760	£458
Change In Property Value	£11,100	£11,433	£21,589	£24,847	£26,338	£95,308
Net Return	£10,620	£11,150	£21,675	£25,222	£27,098	£95,766
Return From Rental Income (%)	0%	0%	0%	0%	1%	0%
Total Net Return (%)	9%	9%	18%	21%	23%	81%

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