Flat
M4
2 beds
2 baths
Aspin Lane, Manchester M4
North West, England · M4
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£11,156
↗ 9%After 5 Years
Change In Property Value
£96,596
↗ 26%After 5 Years
Return On Investment
90%
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 | £21,132 | £21,449 | £21,985 | £22,535 | £23,211 | £110,312 |
| Total Expenses | £19,120 | £19,201 | £19,300 | £19,402 | £19,515 | £96,539 |
| Profit Before Tax | £2,012 | £2,248 | £2,685 | £3,133 | £3,696 | £13,773 |
| Profit After Tax | £1,629 | £1,821 | £2,175 | £2,538 | £2,994 | £11,156 |
| Change In Property Value | £11,250 | £11,588 | £21,881 | £25,183 | £26,694 | £96,596 |
| Net Return | £12,879 | £13,408 | £24,056 | £27,721 | £29,688 | £107,752 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 11% | 11% | 20% | 23% | 25% | 90% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change