Flat M4 1 bed 1 bath

The Cartwright, Spinners Mill M4

North West, England · M4

Initial Investment

First Year

£52,000First Year

Profit From Rental Income

After 5 Years

£5,953

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£43,790

↗ 26%After 5 Years

Return On Investment

96%

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	£12,000	£12,180	£12,484	£12,797	£13,181	£62,642
Total Expenses	£10,876	£10,961	£11,055	£11,150	£11,251	£55,293
Profit Before Tax	£1,124	£1,219	£1,430	£1,647	£1,930	£7,349
Profit After Tax	£911	£987	£1,158	£1,334	£1,563	£5,953
Change In Property Value	£5,100	£5,253	£9,919	£11,416	£12,101	£43,790
Net Return	£6,011	£6,240	£11,078	£12,750	£13,664	£49,743
Return From Rental Income (%)	2%	2%	2%	3%	3%	11%
Total Net Return (%)	12%	12%	21%	25%	26%	96%

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