Flat
M4
1 bed
1 bath
One Cutting Room Square M4
North West, England · M4
View property listing
Initial Investment
£71,500First YearProfit From Rental Income
£4,331
↗ 6%After 5 Years
Change In Property Value
£60,533
↗ 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 | £13,248 | £13,447 | £13,783 | £14,127 | £14,551 | £69,156 |
| Total Expenses | £12,616 | £12,682 | £12,757 | £12,835 | £12,919 | £63,810 |
| Profit Before Tax | £632 | £765 | £1,025 | £1,292 | £1,632 | £5,346 |
| Profit After Tax | £512 | £620 | £831 | £1,047 | £1,322 | £4,331 |
| Change In Property Value | £7,050 | £7,262 | £13,712 | £15,781 | £16,728 | £60,533 |
| Net Return | £7,562 | £7,881 | £14,543 | £16,828 | £18,050 | £64,864 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 11% | 11% | 20% | 24% | 25% | 91% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change