Flat
M4
3 beds
3 baths
Aspin Lane, Manchester M4
North West, England · M4
View property listing
Initial Investment
£153,000First YearProfit From Rental Income
£32,285
↗ 21%After 5 Years
Change In Property Value
£121,067
↗ 26%After 5 Years
Return On Investment
100%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £30,552 | £31,010 | £31,786 | £32,580 | £33,558 | £159,486 |
| Total Expenses | £23,702 | £23,794 | £23,915 | £24,038 | £24,178 | £119,628 |
| Profit Before Tax | £6,850 | £7,216 | £7,871 | £8,542 | £9,379 | £39,857 |
| Profit After Tax | £5,548 | £5,845 | £6,375 | £6,919 | £7,597 | £32,285 |
| Change In Property Value | £14,100 | £14,523 | £27,424 | £31,563 | £33,457 | £121,067 |
| Net Return | £19,648 | £20,368 | £33,800 | £38,482 | £41,054 | £153,351 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 13% | 13% | 22% | 25% | 27% | 100% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change