Flat
M5
3 beds
2 baths
Block A Railings, Middlewood Locks M5
North West, England · M5
View property listing
Initial Investment
£160,000First YearProfit From Rental Income
£60,124
↗ 38%After 5 Years
Change In Property Value
£126,218
↗ 26%After 5 Years
Return On Investment
116%
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 | £38,712 | £39,293 | £40,275 | £41,282 | £42,520 | £202,082 |
| Total Expenses | £25,312 | £25,416 | £25,557 | £25,702 | £25,868 | £127,855 |
| Profit Before Tax | £13,400 | £13,877 | £14,718 | £15,580 | £16,652 | £74,227 |
| Profit After Tax | £10,854 | £11,240 | £11,921 | £12,620 | £13,488 | £60,124 |
| Change In Property Value | £14,700 | £15,141 | £28,591 | £32,906 | £34,880 | £126,218 |
| Net Return | £25,554 | £26,381 | £40,513 | £45,526 | £48,368 | £186,342 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 38% |
| Total Net Return (%) | 16% | 16% | 25% | 28% | 30% | 116% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change