Flat M5 2 beds 2 baths

Middlewood Plaza, Liverpool Street M5

North West, England · M5

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£22,704

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£59,245

↗ 26%After 5 Years

Return On Investment

117%

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	£18,264	£18,538	£19,001	£19,476	£20,061	£95,341
Total Expenses	£13,279	£13,360	£13,456	£13,554	£13,663	£67,311
Profit Before Tax	£4,985	£5,178	£5,546	£5,922	£6,398	£28,029
Profit After Tax	£4,038	£4,194	£4,492	£4,797	£5,183	£22,704
Change In Property Value	£6,900	£7,107	£13,420	£15,446	£16,372	£59,245
Net Return	£10,938	£11,301	£17,912	£20,242	£21,555	£81,949
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	16%	16%	26%	29%	31%	117%

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