Flat M4 2 beds 2 baths

One Vesta Street, New Islington M4

North West, England · M4

Initial Investment

First Year

£107,500First Year

Profit From Rental Income

After 5 Years

£5,954

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£87,580

↗ 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	£19,164	£19,451	£19,938	£20,436	£21,049	£100,039
Total Expenses	£18,324	£18,420	£18,531	£18,645	£18,768	£92,688
Profit Before Tax	£840	£1,032	£1,407	£1,791	£2,281	£7,351
Profit After Tax	£680	£836	£1,139	£1,451	£1,847	£5,954
Change In Property Value	£10,200	£10,506	£19,839	£22,833	£24,203	£87,580
Net Return	£10,880	£11,342	£20,978	£24,284	£26,050	£93,534
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	10%	11%	20%	23%	24%	87%

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