Flat
M5
2 beds
2 baths
The Railings, Middlewood Locks M5
North West, England · M5
View property listing
Initial Investment
£113,800First YearProfit From Rental Income
£48,526
↗ 43%After 5 Years
Change In Property Value
£92,217
↗ 26%After 5 Years
Return On Investment
124%
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 | £28,428 | £28,854 | £29,576 | £30,315 | £31,225 | £148,398 |
| Total Expenses | £17,550 | £17,605 | £17,688 | £17,773 | £17,874 | £88,490 |
| Profit Before Tax | £10,878 | £11,250 | £11,888 | £12,543 | £13,350 | £59,908 |
| Profit After Tax | £8,811 | £9,112 | £9,629 | £10,159 | £10,814 | £48,526 |
| Change In Property Value | £10,740 | £11,062 | £20,889 | £24,041 | £25,484 | £92,217 |
| Net Return | £19,551 | £20,174 | £30,519 | £34,201 | £36,298 | £140,742 |
| Return From Rental Income (%) | 8% | 8% | 8% | 9% | 10% | 43% |
| Total Net Return (%) | 17% | 18% | 27% | 30% | 32% | 124% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change