Flat M5 2 beds 2 baths

Gilbert House, 2 Elmira Way M5

North West, England · M5

Initial Investment

First Year

£53,500First Year

Profit From Rental Income

After 5 Years

£16,028

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£45,078

↗ 26%After 5 Years

Return On Investment

114%

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	£13,824	£14,031	£14,382	£14,742	£15,184	£72,163
Total Expenses	£10,326	£10,392	£10,470	£10,550	£10,637	£52,375
Profit Before Tax	£3,498	£3,639	£3,912	£4,192	£4,547	£19,788
Profit After Tax	£2,834	£2,948	£3,169	£3,395	£3,683	£16,028
Change In Property Value	£5,250	£5,408	£10,211	£11,752	£12,457	£45,078
Net Return	£8,084	£8,355	£13,380	£15,147	£16,140	£61,106
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	15%	16%	25%	28%	30%	114%

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