Flat M5 2 beds 2 baths

Downtown M5

North West, England · M5

Initial Investment

First Year

£64,000First Year

Profit From Rental Income

After 5 Years

£15,694

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£54,094

↗ 26%After 5 Years

Return On Investment

109%

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	£16,680	£16,930	£17,353	£17,787	£18,321	£87,072
Total Expenses	£13,319	£13,420	£13,534	£13,650	£13,774	£67,697
Profit Before Tax	£3,361	£3,510	£3,820	£4,137	£4,547	£19,375
Profit After Tax	£2,723	£2,843	£3,094	£3,351	£3,683	£15,694
Change In Property Value	£6,300	£6,489	£12,253	£14,103	£14,949	£54,094
Net Return	£9,023	£9,332	£15,347	£17,454	£18,632	£69,788
Return From Rental Income (%)	4%	4%	5%	5%	6%	25%
Total Net Return (%)	14%	15%	24%	27%	29%	109%

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