Flat
M5
2 beds
2 baths
The Railings, Middlewood Locks M5
North West, England · M5
View property listing
Initial Investment
£105,400First YearProfit From Rental Income
£45,121
↗ 43%After 5 Years
Change In Property Value
£86,035
↗ 26%After 5 Years
Return On Investment
124%
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 | £26,520 | £26,918 | £27,591 | £28,281 | £29,129 | £138,438 |
| Total Expenses | £16,407 | £16,459 | £16,537 | £16,617 | £16,713 | £82,733 |
| Profit Before Tax | £10,113 | £10,459 | £11,054 | £11,664 | £12,416 | £55,705 |
| Profit After Tax | £8,191 | £8,472 | £8,954 | £9,447 | £10,057 | £45,121 |
| Change In Property Value | £10,020 | £10,321 | £19,489 | £22,430 | £23,776 | £86,035 |
| Net Return | £18,211 | £18,792 | £28,442 | £31,877 | £33,833 | £131,156 |
| Return From Rental Income (%) | 8% | 8% | 8% | 9% | 10% | 43% |
| Total Net Return (%) | 17% | 18% | 27% | 30% | 32% | 124% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change