Flat M4 3 beds 2 baths

Jersey Street, Royal Mills M4

North West, England · M4

Initial Investment

First Year

£97,000First Year

Profit From Rental Income

After 5 Years

£7,807

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£79,853

↗ 26%After 5 Years

Return On Investment

90%

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	£17,364	£17,624	£18,065	£18,517	£19,072	£90,642
Total Expenses	£16,036	£16,108	£16,195	£16,284	£16,382	£81,004
Profit Before Tax	£1,328	£1,517	£1,870	£2,233	£2,690	£9,639
Profit After Tax	£1,076	£1,229	£1,515	£1,809	£2,179	£7,807
Change In Property Value	£9,300	£9,579	£18,088	£20,818	£22,067	£79,853
Net Return	£10,376	£10,808	£19,603	£22,627	£24,246	£87,660
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	11%	11%	20%	23%	25%	90%

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