Flat
M5
2 beds
2 baths
Wilburn Basin, Ordsall Lane, Salford M5
North West, England · M5
View property listing
Initial Investment
£77,400First YearProfit From Rental Income
£20,834
↗ 27%After 5 Years
Change In Property Value
£70,079
↗ 28%After 5 Years
Return On Investment
117%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,512 | £16,760 | £17,011 | £17,436 | £17,872 | £85,591 |
| Total Expenses | £11,824 | £11,898 | £11,965 | £12,049 | £12,135 | £59,871 |
| Profit Before Tax | £4,688 | £4,861 | £5,047 | £5,387 | £5,737 | £25,721 |
| Profit After Tax | £3,798 | £3,938 | £4,088 | £4,364 | £4,647 | £20,834 |
| Change In Property Value | £7,620 | £14,389 | £16,561 | £17,554 | £13,956 | £70,079 |
| Net Return | £11,418 | £18,327 | £20,648 | £21,918 | £18,603 | £90,913 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 15% | 24% | 27% | 28% | 24% | 117% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change