Flat M4 1 bed 1 bath

New Cross Central M4

North West, England · M4

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£839

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£61,821

↗ 26%After 5 Years

Return On Investment

86%

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	£13,524	£13,727	£14,070	£14,422	£14,854	£70,597
Total Expenses	£13,714	£13,800	£13,895	£13,993	£14,097	£69,499
Profit Before Tax	£-190	£-73	£175	£429	£758	£1,098
Profit After Tax	£-190	£-73	£142	£347	£614	£839
Change In Property Value	£7,200	£7,416	£14,004	£16,117	£17,084	£61,821
Net Return	£7,010	£7,343	£14,145	£16,465	£17,698	£62,661
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	10%	10%	19%	23%	24%	86%

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