Flat M4 1 bed 1 bath

Block A Albion Mill M4

North West, England · M4

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£-8,631

↘ -16%After 5 Years

Change In Property Value

After 5 Years

£46,366

↗ 26%After 5 Years

Return On Investment

69%

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	£12,094	£12,199	£12,310	£12,422	£12,539	£61,564
Profit Before Tax	£-1,954	£-1,907	£-1,760	£-1,609	£-1,401	£-8,631
Profit After Tax	£-1,954	£-1,907	£-1,760	£-1,609	£-1,401	£-8,631
Change In Property Value	£5,400	£5,562	£10,503	£12,088	£12,813	£46,366
Net Return	£3,447	£3,655	£8,743	£10,479	£11,412	£37,735
Return From Rental Income (%)	-4%	-3%	-3%	-3%	-3%	-16%
Total Net Return (%)	6%	7%	16%	19%	21%	69%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change