Flat M4 1 bed 1 bath

1 Harrison Street M4

North West, England · M4

Initial Investment

First Year

£64,000First Year

Profit From Rental Income

After 5 Years

£2,824

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£54,094

↗ 26%After 5 Years

Return On Investment

89%

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	£11,832	£12,009	£12,310	£12,617	£12,996	£61,765
Total Expenses	£11,515	£11,579	£11,652	£11,726	£11,807	£58,278
Profit Before Tax	£317	£431	£658	£891	£1,189	£3,486
Profit After Tax	£257	£349	£533	£722	£963	£2,824
Change In Property Value	£6,300	£6,489	£12,253	£14,103	£14,949	£54,094
Net Return	£6,557	£6,838	£12,786	£14,824	£15,912	£56,917
Return From Rental Income (%)	0%	1%	1%	1%	2%	4%
Total Net Return (%)	10%	11%	20%	23%	25%	89%

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