Flat
M5
2 beds
2 baths
Forge M5
North West, England · M5
View property listing
Initial Investment
£96,982First YearProfit From Rental Income
£18,410
↗ 19%After 5 Years
Change In Property Value
£79,840
↗ 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 | £20,148 | £20,450 | £20,961 | £21,486 | £22,130 | £105,175 |
| Total Expenses | £16,312 | £16,388 | £16,482 | £16,579 | £16,686 | £82,447 |
| Profit Before Tax | £3,836 | £4,062 | £4,479 | £4,907 | £5,444 | £22,728 |
| Profit After Tax | £3,107 | £3,290 | £3,628 | £3,975 | £4,410 | £18,410 |
| Change In Property Value | £9,299 | £9,577 | £18,085 | £20,815 | £22,064 | £79,840 |
| Net Return | £12,406 | £12,868 | £21,713 | £24,789 | £26,473 | £98,249 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 13% | 13% | 22% | 26% | 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