Flat M4 2 beds 1 bath

Park View, Victoria Riverside M4

North West, England · M4

Initial Investment

First Year

£100,500First Year

Profit From Rental Income

After 5 Years

£19,261

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£82,428

↗ 26%After 5 Years

Return On Investment

101%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,796	£21,108	£21,636	£22,177	£22,842	£108,558
Total Expenses	£16,776	£16,853	£16,949	£17,046	£17,156	£84,779
Profit Before Tax	£4,020	£4,255	£4,687	£5,130	£5,686	£23,779
Profit After Tax	£3,257	£3,447	£3,797	£4,155	£4,606	£19,261
Change In Property Value	£9,600	£9,888	£18,672	£21,490	£22,779	£82,428
Net Return	£12,857	£13,335	£22,468	£25,645	£27,385	£101,689
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	13%	13%	22%	26%	27%	101%

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