Flat
M40
2 beds
2 baths
Spinning Mill, Lower Vickers Street M40
Initial Investment
£132,350First YearProfit From Rental Income
£14,462
↗ 11%After 5 Years
Change In Property Value
£51,637
↗ 20%After 5 Years
Return On Investment
50%
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 | £18,720 | £19,094 | £19,572 | £20,061 | £20,563 | £98,010 |
| Total Expenses | £15,784 | £15,904 | £16,029 | £16,156 | £16,283 | £80,156 |
| Profit Before Tax | £2,937 | £3,191 | £3,543 | £3,905 | £4,279 | £17,854 |
| Profit After Tax | £2,379 | £2,585 | £2,870 | £3,163 | £3,466 | £14,462 |
| Change In Property Value | £5,200 | £5,304 | £10,820 | £14,066 | £16,246 | £51,637 |
| Net Return | £7,579 | £7,889 | £13,690 | £17,229 | £19,713 | £66,099 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 6% | 6% | 10% | 13% | 15% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change