Flat
M4
1 bed
1 bath
Tib Street, Transmission House M4
North West, England · M4
View property listing
Initial Investment
£68,500First YearProfit From Rental Income
£3,336
↗ 5%After 5 Years
Change In Property Value
£57,957
↗ 26%After 5 Years
Return On Investment
89%
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 | £12,600 | £12,789 | £13,109 | £13,436 | £13,840 | £65,774 |
| Total Expenses | £12,187 | £12,252 | £12,327 | £12,403 | £12,486 | £61,655 |
| Profit Before Tax | £413 | £537 | £782 | £1,033 | £1,353 | £4,119 |
| Profit After Tax | £335 | £435 | £633 | £837 | £1,096 | £3,336 |
| Change In Property Value | £6,750 | £6,953 | £13,129 | £15,110 | £16,016 | £57,957 |
| Net Return | £7,085 | £7,388 | £13,762 | £15,947 | £17,113 | £61,294 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 10% | 11% | 20% | 23% | 25% | 89% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change