Flat
M5
1 bed
1 bath
Block A Railings, Middlewood Locks M5
North West, England · M5
View property listing
Initial Investment
£82,300First YearProfit From Rental Income
£29,032
↗ 35%After 5 Years
Change In Property Value
£69,034
↗ 26%After 5 Years
Return On Investment
119%
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 | £21,168 | £21,486 | £22,023 | £22,573 | £23,250 | £110,500 |
| Total Expenses | £14,750 | £14,827 | £14,924 | £15,023 | £15,133 | £74,658 |
| Profit Before Tax | £6,418 | £6,658 | £7,099 | £7,550 | £8,117 | £35,842 |
| Profit After Tax | £5,199 | £5,393 | £5,750 | £6,116 | £6,575 | £29,032 |
| Change In Property Value | £8,040 | £8,281 | £15,638 | £17,998 | £19,077 | £69,034 |
| Net Return | £13,239 | £13,674 | £21,387 | £24,113 | £25,652 | £98,066 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 16% | 17% | 26% | 29% | 31% | 119% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change