Flat
M5
2 beds
2 baths
Block B Railings, Middlewood Locks M5
North West, England · M5
View property listing
Initial Investment
£106,800First YearProfit From Rental Income
£35,260
↗ 33%After 5 Years
Change In Property Value
£87,065
↗ 26%After 5 Years
Return On Investment
115%
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 | £26,844 | £27,247 | £27,928 | £28,626 | £29,485 | £140,129 |
| Total Expenses | £19,070 | £19,178 | £19,310 | £19,445 | £19,595 | £96,598 |
| Profit Before Tax | £7,774 | £8,068 | £8,618 | £9,181 | £9,890 | £43,531 |
| Profit After Tax | £6,297 | £6,535 | £6,980 | £7,436 | £8,011 | £35,260 |
| Change In Property Value | £10,140 | £10,444 | £19,722 | £22,698 | £24,060 | £87,065 |
| Net Return | £16,437 | £16,980 | £26,702 | £30,135 | £32,071 | £122,325 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 33% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 30% | 115% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change