Flat
M4
3 beds
3 baths
Alumni Court M4
North West, England · M4
View property listing
Initial Investment
£216,000First YearProfit From Rental Income
£21,439
↗ 10%After 5 Years
Change In Property Value
£167,433
↗ 26%After 5 Years
Return On Investment
87%
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 | £36,636 | £37,186 | £38,115 | £39,068 | £40,240 | £191,245 |
| Total Expenses | £32,652 | £32,781 | £32,943 | £33,108 | £33,294 | £164,777 |
| Profit Before Tax | £3,984 | £4,405 | £5,173 | £5,960 | £6,947 | £26,467 |
| Profit After Tax | £3,227 | £3,568 | £4,190 | £4,828 | £5,627 | £21,439 |
| Change In Property Value | £19,500 | £20,085 | £37,927 | £43,651 | £46,270 | £167,433 |
| Net Return | £22,727 | £23,653 | £42,117 | £48,478 | £51,896 | £188,871 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 11% | 11% | 19% | 22% | 24% | 87% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change