Flat
M4
1 bed
1 bath
Victoria Riverside, Green Quarter M4
North West, England · M4
View property listing
Initial Investment
£82,825First YearProfit From Rental Income
£14,909
↗ 18%After 5 Years
Change In Property Value
£69,420
↗ 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 | £17,520 | £17,783 | £18,227 | £18,683 | £19,244 | £91,457 |
| Total Expenses | £14,444 | £14,517 | £14,604 | £14,694 | £14,792 | £73,051 |
| Profit Before Tax | £3,076 | £3,266 | £3,623 | £3,990 | £4,451 | £18,406 |
| Profit After Tax | £2,491 | £2,646 | £2,935 | £3,232 | £3,606 | £14,909 |
| Change In Property Value | £8,085 | £8,328 | £15,725 | £18,098 | £19,184 | £69,420 |
| Net Return | £10,576 | £10,973 | £18,660 | £21,330 | £22,790 | £84,329 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 13% | 13% | 23% | 26% | 28% | 102% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change