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
£38,836
↗ 36%After 5 Years
Change In Property Value
£87,065
↗ 26%After 5 Years
Return On Investment
118%
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 | £26,700 | £27,101 | £27,778 | £28,472 | £29,327 | £139,378 |
| Total Expenses | £18,080 | £18,166 | £18,277 | £18,390 | £18,518 | £91,432 |
| Profit Before Tax | £8,620 | £8,934 | £9,501 | £10,082 | £10,808 | £47,946 |
| Profit After Tax | £6,982 | £7,237 | £7,696 | £8,167 | £8,755 | £38,836 |
| Change In Property Value | £10,140 | £10,444 | £19,722 | £22,698 | £24,060 | £87,065 |
| Net Return | £17,122 | £17,681 | £27,418 | £30,865 | £32,815 | £125,901 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 36% |
| Total Net Return (%) | 16% | 17% | 26% | 29% | 31% | 118% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change