Flat
M4
3 beds
3 baths
Aspin Lane, Manchester M4
North West, England · M4
View property listing
Initial Investment
£153,000First YearProfit From Rental Income
£11,990
↗ 8%After 5 Years
Change In Property Value
£121,067
↗ 26%After 5 Years
Return On Investment
87%
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 | £26,496 | £26,893 | £27,566 | £28,255 | £29,103 | £138,313 |
| Total Expenses | £24,446 | £24,558 | £24,693 | £24,831 | £24,983 | £123,510 |
| Profit Before Tax | £2,050 | £2,335 | £2,873 | £3,424 | £4,120 | £14,802 |
| Profit After Tax | £1,661 | £1,892 | £2,327 | £2,773 | £3,337 | £11,990 |
| Change In Property Value | £14,100 | £14,523 | £27,424 | £31,563 | £33,457 | £121,067 |
| Net Return | £15,761 | £16,415 | £29,751 | £34,336 | £36,794 | £133,057 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 10% | 11% | 19% | 22% | 24% | 87% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change