Flat
M4
2 beds
2 baths
Tib Street, Transmission House M4
North West, England · M4
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£6,142
↗ 7%After 5 Years
Change In Property Value
£70,837
↗ 26%After 5 Years
Return On Investment
91%
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 | £15,504 | £15,737 | £16,130 | £16,533 | £17,029 | £80,933 |
| Total Expenses | £14,511 | £14,581 | £14,665 | £14,750 | £14,843 | £73,351 |
| Profit Before Tax | £993 | £1,155 | £1,465 | £1,783 | £2,186 | £7,582 |
| Profit After Tax | £804 | £936 | £1,187 | £1,444 | £1,770 | £6,142 |
| Change In Property Value | £8,250 | £8,498 | £16,046 | £18,468 | £19,576 | £70,837 |
| Net Return | £9,054 | £9,433 | £17,233 | £19,912 | £21,346 | £76,978 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 11% | 11% | 20% | 23% | 25% | 91% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change