Flat M4 2 beds 2 baths

The Gate, 21 Aspin Lane M4

North West, England · M4

Initial Investment

First Year

£118,000First Year

Profit From Rental Income

After 5 Years

£5,957

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£95,308

↗ 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	£20,856	£21,169	£21,698	£22,241	£22,908	£108,871
Total Expenses	£20,065	£20,173	£20,296	£20,423	£20,560	£101,517
Profit Before Tax	£791	£996	£1,402	£1,818	£2,348	£7,354
Profit After Tax	£640	£807	£1,135	£1,472	£1,902	£5,957
Change In Property Value	£11,100	£11,433	£21,589	£24,847	£26,338	£95,308
Net Return	£11,740	£12,240	£22,725	£26,320	£28,240	£101,264
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
Total Net Return (%)	10%	10%	19%	22%	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