Flat
M4
2 beds
2 baths
Cypress Place M4
North West, England · M4
View property listing
Initial Investment
£59,500First YearProfit From Rental Income
£12,723
↗ 21%After 5 Years
Change In Property Value
£50,230
↗ 26%After 5 Years
Return On Investment
106%
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 | £13,800 | £14,007 | £14,357 | £14,716 | £15,158 | £72,038 |
| Total Expenses | £11,117 | £11,183 | £11,261 | £11,341 | £11,428 | £56,330 |
| Profit Before Tax | £2,683 | £2,824 | £3,096 | £3,375 | £3,730 | £15,708 |
| Profit After Tax | £2,174 | £2,287 | £2,508 | £2,734 | £3,021 | £12,723 |
| Change In Property Value | £5,850 | £6,026 | £11,378 | £13,095 | £13,881 | £50,230 |
| Net Return | £8,024 | £8,313 | £13,886 | £15,829 | £16,902 | £62,953 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 13% | 14% | 23% | 27% | 28% | 106% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change