Flat
M4
2 beds
1 bath
Chips, 2 Lampwick Lane, New Islington M4
North West, England · M4
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£-153,475
↘ -279%After 5 Years
Change In Property Value
£46,366
↗ 26%After 5 Years
Return On Investment
-195%
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 | £10,140 | £10,292 | £10,549 | £10,813 | £11,138 | £52,932 |
| Total Expenses | £39,833 | £40,576 | £41,283 | £42,004 | £42,712 | £206,407 |
| Profit Before Tax | £-29,693 | £-30,284 | £-30,733 | £-31,191 | £-31,574 | £-153,475 |
| Profit After Tax | £-29,693 | £-30,284 | £-30,733 | £-31,191 | £-31,574 | £-153,475 |
| Change In Property Value | £5,400 | £5,562 | £10,503 | £12,088 | £12,813 | £46,366 |
| Net Return | £-24,293 | £-24,722 | £-20,230 | £-19,103 | £-18,761 | £-107,109 |
| Return From Rental Income (%) | -54% | -55% | -56% | -57% | -57% | -279% |
| Total Net Return (%) | -44% | -45% | -37% | -35% | -34% | -195% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change