Flat
M4
2 beds
1 bath
Joiner Street M4
North West, England · M4
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£527
↗ 1%After 5 Years
Change In Property Value
£56,670
↗ 26%After 5 Years
Return On Investment
85%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,396 | £12,582 | £12,896 | £13,219 | £13,615 | £64,709 |
| Total Expenses | £12,623 | £12,703 | £12,791 | £12,882 | £12,978 | £63,977 |
| Profit Before Tax | £-227 | £-121 | £105 | £337 | £637 | £732 |
| Profit After Tax | £-227 | £-121 | £85 | £273 | £516 | £527 |
| Change In Property Value | £6,600 | £6,798 | £12,837 | £14,774 | £15,661 | £56,670 |
| Net Return | £6,373 | £6,677 | £12,922 | £15,047 | £16,177 | £57,196 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 10% | 10% | 19% | 22% | 24% | 85% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change