Flat
M4
2 beds
2 baths
Milliners Wharf, New Islington M4
North West, England · M4
View property listing
Initial Investment
£88,250First YearProfit From Rental Income
£-2,146
↘ -2%After 5 Years
Change In Property Value
£73,413
↗ 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 | £13,800 | £14,007 | £14,357 | £14,716 | £15,158 | £72,038 |
| Total Expenses | £14,687 | £14,754 | £14,832 | £14,912 | £14,999 | £74,184 |
| Profit Before Tax | £-887 | £-747 | £-475 | £-196 | £159 | £-2,146 |
| Profit After Tax | £-887 | £-747 | £-475 | £-196 | £159 | £-2,146 |
| Change In Property Value | £8,550 | £8,807 | £16,630 | £19,139 | £20,288 | £73,413 |
| Net Return | £7,663 | £8,059 | £16,155 | £18,943 | £20,446 | £71,267 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -2% |
| Total Net Return (%) | 9% | 9% | 18% | 21% | 23% | 81% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change