Flat
M4
2 beds
2 baths
The Gate, 21 Aspin Lane, Manchester M4
North West, England · M4
View property listing
Initial Investment
£112,750First YearProfit From Rental Income
£3,183
↗ 3%After 5 Years
Change In Property Value
£91,444
↗ 26%After 5 Years
Return On Investment
84%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,004 | £20,304 | £20,812 | £21,332 | £21,972 | £104,424 |
| Total Expenses | £19,844 | £19,960 | £20,092 | £20,226 | £20,371 | £100,494 |
| Profit Before Tax | £160 | £344 | £720 | £1,105 | £1,601 | £3,930 |
| Profit After Tax | £130 | £278 | £583 | £895 | £1,297 | £3,183 |
| Change In Property Value | £10,650 | £10,970 | £20,714 | £23,840 | £25,270 | £91,444 |
| Net Return | £10,780 | £11,248 | £21,297 | £24,735 | £26,567 | £94,627 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| Total Net Return (%) | 10% | 10% | 19% | 22% | 24% | 84% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change