Flat M4 3 beds 2 baths

Old Mount Street M4

North West, England · M4

Initial Investment

First Year

£142,500First Year

Profit From Rental Income

After 5 Years

£12,702

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£113,339

↗ 26%After 5 Years

Return On Investment

88%

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	£24,804	£25,176	£25,805	£26,451	£27,244	£129,480
Total Expenses	£22,535	£22,632	£22,751	£22,873	£23,007	£113,799
Profit Before Tax	£2,269	£2,544	£3,054	£3,578	£4,237	£15,681
Profit After Tax	£1,838	£2,060	£2,474	£2,898	£3,432	£12,702
Change In Property Value	£13,200	£13,596	£25,674	£29,548	£31,321	£113,339
Net Return	£15,038	£15,656	£28,148	£32,446	£34,753	£126,041
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
Total Net Return (%)	11%	11%	20%	23%	24%	88%

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