Flat
M5
3 beds
2 baths
The Railings, Middlewood Locks M5
North West, England · M5
View property listing
Initial Investment
£156,500First YearProfit From Rental Income
£65,820
↗ 42%After 5 Years
Change In Property Value
£123,643
↗ 26%After 5 Years
Return On Investment
121%
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 | £38,124 | £38,696 | £39,663 | £40,655 | £41,874 | £199,012 |
| Total Expenses | £23,360 | £23,429 | £23,537 | £23,647 | £23,780 | £117,753 |
| Profit Before Tax | £14,764 | £15,267 | £16,127 | £17,008 | £18,095 | £81,259 |
| Profit After Tax | £11,959 | £12,366 | £13,062 | £13,776 | £14,657 | £65,820 |
| Change In Property Value | £14,400 | £14,832 | £28,008 | £32,234 | £34,168 | £123,643 |
| Net Return | £26,359 | £27,198 | £41,070 | £46,011 | £48,825 | £189,463 |
| Return From Rental Income (%) | 8% | 8% | 8% | 9% | 9% | 42% |
| Total Net Return (%) | 17% | 17% | 26% | 29% | 31% | 121% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change