Flat M4 1 bed 1 bath

X1 Plaza, New Islington M4

North West, England · M4

Initial Investment

First Year

£44,200First Year

Profit From Rental Income

After 5 Years

£-1,124

↘ -3%After 5 Years

Change In Property Value

After 5 Years

£37,093

↗ 26%After 5 Years

Return On Investment

81%

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	£8,064	£8,185	£8,390	£8,599	£8,857	£42,095
Total Expenses	£8,520	£8,578	£8,641	£8,706	£8,774	£43,219
Profit Before Tax	£-456	£-393	£-252	£-107	£83	£-1,124
Profit After Tax	£-456	£-393	£-252	£-107	£83	£-1,124
Change In Property Value	£4,320	£4,450	£8,402	£9,670	£10,251	£37,093
Net Return	£3,864	£4,057	£8,151	£9,564	£10,333	£35,969
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-3%
Total Net Return (%)	9%	9%	18%	22%	23%	81%

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