Flat
M4
2 beds
2 baths
Mount Yard, 2 Old Mount Street M4
North West, England · M4
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£7,268
↗ 8%After 5 Years
Change In Property Value
£77,277
↗ 26%After 5 Years
Return On Investment
90%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,800 | £17,052 | £17,478 | £17,915 | £18,453 | £87,698 |
| Total Expenses | £15,583 | £15,654 | £15,739 | £15,827 | £15,923 | £78,726 |
| Profit Before Tax | £1,218 | £1,398 | £1,739 | £2,088 | £2,529 | £8,973 |
| Profit After Tax | £986 | £1,133 | £1,409 | £1,692 | £2,049 | £7,268 |
| Change In Property Value | £9,000 | £9,270 | £17,505 | £20,146 | £21,355 | £77,277 |
| Net Return | £9,986 | £10,403 | £18,913 | £21,838 | £23,404 | £84,544 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 11% | 11% | 20% | 23% | 25% | 90% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change