Flat M4 1 bed 1 bath

High Street, Design House M4

North West, England · M4

Initial Investment

First Year

£52,000First Year

Profit From Rental Income

After 5 Years

£684

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£43,790

↗ 26%After 5 Years

Return On Investment

86%

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	£9,588	£9,732	£9,975	£10,224	£10,531	£50,051
Total Expenses	£9,704	£9,764	£9,831	£9,900	£9,973	£49,172
Profit Before Tax	£-116	£-32	£144	£324	£558	£879
Profit After Tax	£-116	£-32	£117	£263	£452	£684
Change In Property Value	£5,100	£5,253	£9,919	£11,416	£12,101	£43,790
Net Return	£4,984	£5,221	£10,036	£11,679	£12,553	£44,474
Return From Rental Income (%)	0%	0%	0%	1%	1%	1%
Total Net Return (%)	10%	10%	19%	22%	24%	86%

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