Flat M4 2 beds 2 baths

Vallea Court, Red Bank, Green Quarter M4

North West, England · M4

Initial Investment

First Year

£67,000First Year

Profit From Rental Income

After 5 Years

£3,089

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£56,670

↗ 26%After 5 Years

Return On Investment

89%

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	£12,324	£12,509	£12,822	£13,142	£13,536	£64,333
Total Expenses	£11,961	£12,025	£12,100	£12,176	£12,258	£60,519
Profit Before Tax	£363	£483	£722	£967	£1,279	£3,814
Profit After Tax	£294	£392	£585	£783	£1,036	£3,089
Change In Property Value	£6,600	£6,798	£12,837	£14,774	£15,661	£56,670
Net Return	£6,894	£7,190	£13,422	£15,557	£16,696	£59,759
Return From Rental Income (%)	0%	1%	1%	1%	2%	5%
Total Net Return (%)	10%	11%	20%	23%	25%	89%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change