Flat M4 2 beds 2 baths

The Plaza, Advent Way, New Islington M4

North West, England · M4

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£13,721

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£59,245

↗ 26%After 5 Years

Return On Investment

104%

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	£15,540	£15,773	£16,167	£16,572	£17,069	£81,121
Total Expenses	£12,679	£12,749	£12,831	£12,915	£13,008	£64,182
Profit Before Tax	£2,861	£3,025	£3,336	£3,656	£4,061	£16,939
Profit After Tax	£2,317	£2,450	£2,703	£2,962	£3,290	£13,721
Change In Property Value	£6,900	£7,107	£13,420	£15,446	£16,372	£59,245
Net Return	£9,217	£9,557	£16,123	£18,407	£19,662	£72,966
Return From Rental Income (%)	3%	3%	4%	4%	5%	20%
Total Net Return (%)	13%	14%	23%	26%	28%	104%

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