Flat
M4
1 bed
1 bath
Victoria Riverside, Green Quarter M4
North West, England · M4
View property listing
Initial Investment
£82,825First YearProfit From Rental Income
£445
↗ 1%After 5 Years
Change In Property Value
£69,420
↗ 26%After 5 Years
Return On Investment
84%
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 | £15,192 | £15,420 | £15,805 | £16,201 | £16,687 | £79,304 |
| Total Expenses | £15,514 | £15,612 | £15,722 | £15,834 | £15,953 | £78,634 |
| Profit Before Tax | £-322 | £-192 | £84 | £367 | £734 | £670 |
| Profit After Tax | £-322 | £-192 | £68 | £297 | £594 | £445 |
| Change In Property Value | £8,085 | £8,328 | £15,725 | £18,098 | £19,184 | £69,420 |
| Net Return | £7,763 | £8,135 | £15,793 | £18,395 | £19,778 | £69,865 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 9% | 10% | 19% | 22% | 24% | 84% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change