Flat M4 3 beds 2 baths

17 Aspin Lane, Victoria Riverside M4

North West, England · M4

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£-2,022

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£96,596

↗ 26%After 5 Years

Return On Investment

79%

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	£21,132	£21,449	£21,985	£22,535	£23,211	£110,312
Total Expenses	£22,145	£22,296	£22,460	£22,628	£22,805	£112,334
Profit Before Tax	£-1,013	£-847	£-475	£-93	£405	£-2,022
Profit After Tax	£-1,013	£-847	£-475	£-93	£405	£-2,022
Change In Property Value	£11,250	£11,588	£21,881	£25,183	£26,694	£96,596
Net Return	£10,237	£10,741	£21,406	£25,090	£27,100	£94,574
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-2%
Total Net Return (%)	9%	9%	18%	21%	23%	79%

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