Flat
M5
3 beds
2 baths
The Railings, Middlewood Locks M5
North West, England · M5
View property listing
Initial Investment
£156,500First YearProfit From Rental Income
£33,144
↗ 21%After 5 Years
Change In Property Value
£123,643
↗ 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 | £31,200 | £31,668 | £32,460 | £33,271 | £34,269 | £162,868 |
| Total Expenses | £24,164 | £24,257 | £24,379 | £24,504 | £24,646 | £121,950 |
| Profit Before Tax | £7,036 | £7,411 | £8,081 | £8,767 | £9,623 | £40,918 |
| Profit After Tax | £5,699 | £6,003 | £6,545 | £7,101 | £7,795 | £33,144 |
| Change In Property Value | £14,400 | £14,832 | £28,008 | £32,234 | £34,168 | £123,643 |
| Net Return | £20,099 | £20,835 | £34,553 | £39,336 | £41,963 | £156,786 |
| 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