Flat
M4
2 beds
2 baths
Masson Place. 1 Hornbeam Way, Green Quarter M4
North West, England · M4
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£2,010
↗ 3%After 5 Years
Change In Property Value
£51,518
↗ 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 | £11,196 | £11,364 | £11,648 | £11,939 | £12,297 | £58,445 |
| Total Expenses | £11,055 | £11,117 | £11,189 | £11,262 | £11,340 | £55,963 |
| Profit Before Tax | £141 | £247 | £459 | £677 | £957 | £2,482 |
| Profit After Tax | £115 | £200 | £372 | £549 | £775 | £2,010 |
| Change In Property Value | £6,000 | £6,180 | £11,670 | £13,431 | £14,237 | £51,518 |
| Net Return | £6,115 | £6,380 | £12,042 | £13,980 | £15,012 | £53,528 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| Total Net Return (%) | 10% | 10% | 20% | 23% | 25% | 88% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change