Flat M4 1 bed 1 bath

X1 Plaza, New Islington M4

North West, England · M4

Initial Investment

First Year

£44,200First Year

Profit From Rental Income

After 5 Years

£4,022

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£37,093

↗ 26%After 5 Years

Return On Investment

93%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,360	£9,500	£9,738	£9,981	£10,281	£48,860
Total Expenses	£8,649	£8,709	£8,776	£8,844	£8,917	£43,895
Profit Before Tax	£711	£791	£962	£1,137	£1,364	£4,965
Profit After Tax	£576	£641	£779	£921	£1,105	£4,022
Change In Property Value	£4,320	£4,450	£8,402	£9,670	£10,251	£37,093
Net Return	£4,896	£5,090	£9,182	£10,591	£11,355	£41,115
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
Total Net Return (%)	11%	12%	21%	24%	26%	93%

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