Flat
M5
1 bed
1 bath
Block A Railings, Middlewood Locks M5
North West, England · M5
View property listing
Initial Investment
£82,300First YearProfit From Rental Income
£28,334
↗ 34%After 5 Years
Change In Property Value
£69,034
↗ 26%After 5 Years
Return On Investment
118%
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 | £21,288 | £21,607 | £22,148 | £22,701 | £23,382 | £111,126 |
| Total Expenses | £15,035 | £15,119 | £15,222 | £15,327 | £15,444 | £76,146 |
| Profit Before Tax | £6,253 | £6,488 | £6,926 | £7,374 | £7,939 | £34,980 |
| Profit After Tax | £5,065 | £5,256 | £5,610 | £5,973 | £6,430 | £28,334 |
| Change In Property Value | £8,040 | £8,281 | £15,638 | £17,998 | £19,077 | £69,034 |
| Net Return | £13,105 | £13,537 | £21,248 | £23,971 | £25,508 | £97,368 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 34% |
| Total Net Return (%) | 16% | 16% | 26% | 29% | 31% | 118% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change