Flat
M1
2 beds
2 baths
New Development Launch M1
North West, England · M1
View property listing
Initial Investment
£140,750First YearProfit From Rental Income
£40,648
↗ 29%After 5 Years
Change In Property Value
£112,051
↗ 26%After 5 Years
Return On Investment
108%
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 | £31,272 | £31,741 | £32,535 | £33,348 | £34,348 | £163,244 |
| Total Expenses | £22,386 | £22,479 | £22,601 | £22,726 | £22,869 | £113,061 |
| Profit Before Tax | £8,886 | £9,262 | £9,934 | £10,622 | £11,479 | £50,183 |
| Profit After Tax | £7,198 | £7,503 | £8,046 | £8,604 | £9,298 | £40,648 |
| Change In Property Value | £13,050 | £13,442 | £25,382 | £29,212 | £30,965 | £112,051 |
| Net Return | £20,248 | £20,944 | £33,428 | £37,816 | £40,264 | £152,700 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 14% | 15% | 24% | 27% | 29% | 108% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change