Flat M4 1 bed 1 bath

The Stile M4

North West, England · M4

Initial Investment

First Year

£59,500First Year

Profit From Rental Income

After 5 Years

£-2,665

↘ -4%After 5 Years

Change In Property Value

After 5 Years

£50,230

↗ 26%After 5 Years

Return On Investment

80%

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	£10,992	£11,157	£11,436	£11,722	£12,073	£57,380
Total Expenses	£11,828	£11,913	£12,005	£12,100	£12,198	£60,044
Profit Before Tax	£-836	£-756	£-570	£-378	£-125	£-2,665
Profit After Tax	£-836	£-756	£-570	£-378	£-125	£-2,665
Change In Property Value	£5,850	£6,026	£11,378	£13,095	£13,881	£50,230
Net Return	£5,014	£5,269	£10,809	£12,717	£13,756	£47,565
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-4%
Total Net Return (%)	8%	9%	18%	21%	23%	80%

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