Flat
M4
2 beds
2 baths
The Gate, Aspin Lane, Manchester M4
North West, England · M4
View property listing
Initial Investment
£120,800First YearProfit From Rental Income
£24,326
↗ 20%After 5 Years
Change In Property Value
£97,369
↗ 26%After 5 Years
Return On Investment
101%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £24,576 | £24,945 | £25,568 | £26,207 | £26,994 | £128,290 |
| Total Expenses | £19,455 | £19,538 | £19,643 | £19,751 | £19,872 | £98,258 |
| Profit Before Tax | £5,121 | £5,407 | £5,925 | £6,457 | £7,122 | £30,032 |
| Profit After Tax | £4,148 | £4,380 | £4,800 | £5,230 | £5,769 | £24,326 |
| Change In Property Value | £11,340 | £11,680 | £22,056 | £25,385 | £26,908 | £97,369 |
| Net Return | £15,488 | £16,060 | £26,856 | £30,615 | £32,676 | £121,694 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 13% | 13% | 22% | 25% | 27% | 101% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change