Flat
M4
2 beds
2 baths
Cypress Place M4
North West, England · M4
View property listing
Initial Investment
£59,500First YearProfit From Rental Income
£-1,996
↘ -3%After 5 Years
Change In Property Value
£50,230
↗ 26%After 5 Years
Return On Investment
81%
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 | £10,992 | £11,157 | £11,436 | £11,722 | £12,073 | £57,380 |
| Total Expenses | £11,700 | £11,782 | £11,872 | £11,963 | £12,059 | £59,376 |
| Profit Before Tax | £-708 | £-625 | £-436 | £-241 | £14 | £-1,996 |
| Profit After Tax | £-708 | £-625 | £-436 | £-241 | £14 | £-1,996 |
| Change In Property Value | £5,850 | £6,026 | £11,378 | £13,095 | £13,881 | £50,230 |
| Net Return | £5,142 | £5,400 | £10,942 | £12,854 | £13,895 | £48,234 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | 9% | 9% | 18% | 22% | 23% | 81% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change