Flat
M4
2 beds
2 baths
Mount Yard, 2 Old Mount Street M4
North West, England · M4
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£2,011
↗ 2%After 5 Years
Change In Property Value
£77,277
↗ 26%After 5 Years
Return On Investment
85%
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 | £16,908 | £17,162 | £17,591 | £18,030 | £18,571 | £88,262 |
| Total Expenses | £16,932 | £17,034 | £17,149 | £17,266 | £17,392 | £85,774 |
| Profit Before Tax | £-24 | £127 | £442 | £764 | £1,180 | £2,488 |
| Profit After Tax | £-24 | £103 | £358 | £619 | £956 | £2,011 |
| Change In Property Value | £9,000 | £9,270 | £17,505 | £20,146 | £21,355 | £77,277 |
| Net Return | £8,976 | £9,373 | £17,863 | £20,765 | £22,311 | £79,287 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 10% | 10% | 19% | 22% | 24% | 85% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change