Flat M5 1 bed 1 bath

The Railings, Middlewood Locks M5

North West, England · M5

Initial Investment

First Year

£75,100First Year

Profit From Rental Income

After 5 Years

£12,953

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£63,624

↗ 26%After 5 Years

Return On Investment

102%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,056	£16,297	£16,704	£17,122	£17,636	£83,814
Total Expenses	£13,405	£13,475	£13,559	£13,645	£13,739	£67,823
Profit Before Tax	£2,651	£2,821	£3,145	£3,477	£3,897	£15,991
Profit After Tax	£2,147	£2,285	£2,548	£2,816	£3,156	£12,953
Change In Property Value	£7,410	£7,632	£14,412	£16,587	£17,583	£63,624
Net Return	£9,557	£9,918	£16,960	£19,404	£20,739	£76,577
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	13%	13%	23%	26%	28%	102%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change