Flat
M4
2 beds
1 bath
Park View, Victoria Riverside M4
North West, England · M4
View property listing
Initial Investment
£100,500First YearProfit From Rental Income
£-11,546
↘ -11%After 5 Years
Change In Property Value
£82,428
↗ 26%After 5 Years
Return On Investment
71%
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 | £15,540 | £15,773 | £16,167 | £16,572 | £17,069 | £81,121 |
| Total Expenses | £18,286 | £18,402 | £18,528 | £18,657 | £18,793 | £92,667 |
| Profit Before Tax | £-2,746 | £-2,629 | £-2,361 | £-2,086 | £-1,724 | £-11,546 |
| Profit After Tax | £-2,746 | £-2,629 | £-2,361 | £-2,086 | £-1,724 | £-11,546 |
| Change In Property Value | £9,600 | £9,888 | £18,672 | £21,490 | £22,779 | £82,428 |
| Net Return | £6,854 | £7,259 | £16,311 | £19,404 | £21,055 | £70,883 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | 7% | 7% | 16% | 19% | 21% | 71% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change