Flat
M4
1 bed
1 bath
The Gate, Meadowside M4
North West, England · M4
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£-377
↘ -1%After 5 Years
Change In Property Value
£56,670
↗ 26%After 5 Years
Return On Investment
84%
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 | £12,396 | £12,582 | £12,896 | £13,219 | £13,615 | £64,709 |
| Total Expenses | £12,820 | £12,904 | £12,997 | £13,092 | £13,192 | £65,006 |
| Profit Before Tax | £-424 | £-322 | £-101 | £127 | £423 | £-297 |
| Profit After Tax | £-424 | £-322 | £-101 | £127 | £343 | £-377 |
| Change In Property Value | £6,600 | £6,798 | £12,837 | £14,774 | £15,661 | £56,670 |
| Net Return | £6,176 | £6,476 | £12,736 | £14,901 | £16,003 | £56,292 |
| Return From Rental Income (%) | -1% | 0% | 0% | 0% | 1% | -1% |
| Total Net Return (%) | 9% | 10% | 19% | 22% | 24% | 84% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change