Flat
M40
2 beds
2 baths
Victoria Mill, Lower Vickers Street M40
Initial Investment
£104,150First YearProfit From Rental Income
£7,538
↗ 7%After 5 Years
Change In Property Value
£41,707
↗ 20%After 5 Years
Return On Investment
47%
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 | £15,120 | £15,422 | £15,808 | £16,203 | £16,608 | £79,162 |
| Total Expenses | £13,728 | £13,847 | £13,969 | £14,094 | £14,217 | £69,856 |
| Profit Before Tax | £1,392 | £1,575 | £1,839 | £2,109 | £2,391 | £9,306 |
| Profit After Tax | £1,128 | £1,276 | £1,489 | £1,708 | £1,937 | £7,538 |
| Change In Property Value | £4,200 | £4,284 | £8,739 | £11,361 | £13,122 | £41,707 |
| Net Return | £5,328 | £5,560 | £10,229 | £13,070 | £15,059 | £49,244 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 5% | 5% | 10% | 13% | 14% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change