Flat
M4
2 beds
2 baths
Express Networks, 6 Oldham Road M4
North West, England · M4
View property listing
Initial Investment
£40,000First YearProfit From Rental Income
£25,451
↗ 64%After 5 Years
Change In Property Value
£33,487
↗ 26%After 5 Years
Return On Investment
147%
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 | £14,400 | £14,616 | £14,981 | £15,356 | £15,817 | £75,170 |
| Total Expenses | £8,598 | £8,665 | £8,745 | £8,826 | £8,915 | £43,749 |
| Profit Before Tax | £5,802 | £5,951 | £6,237 | £6,530 | £6,902 | £31,421 |
| Profit After Tax | £4,700 | £4,820 | £5,052 | £5,289 | £5,590 | £25,451 |
| Change In Property Value | £3,900 | £4,017 | £7,585 | £8,730 | £9,254 | £33,487 |
| Net Return | £8,600 | £8,837 | £12,637 | £14,019 | £14,844 | £58,937 |
| Return From Rental Income (%) | 12% | 12% | 13% | 13% | 14% | 64% |
| Total Net Return (%) | 21% | 22% | 32% | 35% | 37% | 147% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change