Flat M5 2 beds 2 baths

Block B Railings, Middlewood Locks M5

North West, England · M5

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£36,225

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£90,156

↗ 26%After 5 Years

Return On Investment

114%

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	£27,792	£28,209	£28,914	£29,637	£30,526	£145,078
Total Expenses	£19,809	£19,923	£20,062	£20,203	£20,359	£100,356
Profit Before Tax	£7,983	£8,285	£8,853	£9,434	£10,167	£44,722
Profit After Tax	£6,466	£6,711	£7,171	£7,642	£8,236	£36,225
Change In Property Value	£10,500	£10,815	£20,422	£23,504	£24,914	£90,156
Net Return	£16,966	£17,526	£27,593	£31,146	£33,150	£126,381
Return From Rental Income (%)	6%	6%	6%	7%	7%	33%
Total Net Return (%)	15%	16%	25%	28%	30%	114%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change