Flat M4 1 bed 1 bath

Vesta Street M4

North West, England · M4

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£3,249

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£61,821

↗ 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	£13,524	£13,727	£14,070	£14,422	£14,854	£70,597
Total Expenses	£13,156	£13,229	£13,313	£13,398	£13,490	£66,586
Profit Before Tax	£368	£498	£758	£1,024	£1,365	£4,012
Profit After Tax	£298	£403	£614	£829	£1,105	£3,249
Change In Property Value	£7,200	£7,416	£14,004	£16,117	£17,084	£61,821
Net Return	£7,498	£7,819	£14,617	£16,947	£18,190	£65,071
Return From Rental Income (%)	0%	1%	1%	1%	2%	4%
Total Net Return (%)	10%	11%	20%	23%	25%	89%

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