Flat
M5
2 beds
2 baths
The Railings, Middlewood Locks M5
North West, England · M5
View property listing
Initial Investment
£113,800First YearProfit From Rental Income
£22,562
↗ 20%After 5 Years
Change In Property Value
£92,217
↗ 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 | £23,268 | £23,617 | £24,207 | £24,813 | £25,557 | £121,462 |
| Total Expenses | £18,530 | £18,611 | £18,713 | £18,818 | £18,935 | £93,608 |
| Profit Before Tax | £4,738 | £5,006 | £5,494 | £5,995 | £6,622 | £27,854 |
| Profit After Tax | £3,837 | £4,055 | £4,450 | £4,856 | £5,364 | £22,562 |
| Change In Property Value | £10,740 | £11,062 | £20,889 | £24,041 | £25,484 | £92,217 |
| Net Return | £14,577 | £15,117 | £25,339 | £28,897 | £30,848 | £114,779 |
| 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