Flat
M5
2 beds
2 baths
The Railings, Middlewood Locks M5
North West, England · M5
View property listing
Initial Investment
£105,400First YearProfit From Rental Income
£20,482
↗ 19%After 5 Years
Change In Property Value
£86,035
↗ 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 | £21,708 | £22,034 | £22,584 | £23,149 | £23,844 | £113,319 |
| Total Expenses | £17,422 | £17,501 | £17,599 | £17,699 | £17,811 | £88,032 |
| Profit Before Tax | £4,286 | £4,533 | £4,986 | £5,450 | £6,032 | £25,286 |
| Profit After Tax | £3,471 | £3,672 | £4,038 | £4,414 | £4,886 | £20,482 |
| Change In Property Value | £10,020 | £10,321 | £19,489 | £22,430 | £23,776 | £86,035 |
| Net Return | £13,491 | £13,992 | £23,527 | £26,844 | £28,662 | £106,517 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| 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