Flat
M4
2 beds
2 baths
Oldham Road, Popworks Building M4
North West, England · M4
View property listing
Initial Investment
£66,700First YearProfit From Rental Income
£3,022
↗ 5%After 5 Years
Change In Property Value
£56,412
↗ 26%After 5 Years
Return On Investment
89%
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 | £12,264 | £12,448 | £12,759 | £13,078 | £13,470 | £64,020 |
| Total Expenses | £11,915 | £11,980 | £12,054 | £12,129 | £12,211 | £60,289 |
| Profit Before Tax | £349 | £468 | £705 | £949 | £1,259 | £3,730 |
| Profit After Tax | £283 | £379 | £571 | £768 | £1,020 | £3,022 |
| Change In Property Value | £6,570 | £6,767 | £12,779 | £14,707 | £15,589 | £56,412 |
| Net Return | £6,853 | £7,146 | £13,350 | £15,475 | £16,609 | £59,434 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 10% | 11% | 20% | 23% | 25% | 89% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change