Flat
M5
2 beds
2 baths
Forge M5
North West, England · M5
View property listing
Initial Investment
£96,982First YearProfit From Rental Income
£29,730
↗ 31%After 5 Years
Change In Property Value
£79,840
↗ 26%After 5 Years
Return On Investment
113%
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 | £24,612 | £24,981 | £25,606 | £26,246 | £27,033 | £128,478 |
| Total Expenses | £18,098 | £18,212 | £18,346 | £18,484 | £18,634 | £91,774 |
| Profit Before Tax | £6,514 | £6,769 | £7,259 | £7,762 | £8,400 | £36,704 |
| Profit After Tax | £5,276 | £5,483 | £5,880 | £6,287 | £6,804 | £29,730 |
| Change In Property Value | £9,299 | £9,577 | £18,085 | £20,815 | £22,064 | £79,840 |
| Net Return | £14,574 | £15,060 | £23,965 | £27,102 | £28,867 | £109,570 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 31% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 30% | 113% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change