Flat M4 1 bed 1 bath

Printing Press House M4

North West, England · M4

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£-887

↘ -1%After 5 Years

Change In Property Value

After 5 Years

£51,518

↗ 26%After 5 Years

Return On Investment

83%

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	£11,268	£11,437	£11,723	£12,016	£12,376	£58,820
Total Expenses	£11,772	£11,851	£11,938	£12,027	£12,120	£59,708
Profit Before Tax	£-504	£-414	£-215	£-11	£256	£-887
Profit After Tax	£-504	£-414	£-215	£-11	£256	£-887
Change In Property Value	£6,000	£6,180	£11,670	£13,431	£14,237	£51,518
Net Return	£5,496	£5,766	£11,455	£13,420	£14,493	£50,631
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-1%
Total Net Return (%)	9%	9%	19%	22%	24%	83%

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