Flat M5 3 beds 2 baths

Wilburn Basin, Ordsall Lane, Salford, Manchester M5

North West, England · M5

Initial Investment

First Year

£90,000First Year

Profit From Rental Income

After 5 Years

£24,985

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£80,012

↗ 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	£18,852	£19,135	£19,422	£19,907	£20,405	£97,721
Total Expenses	£13,216	£13,294	£13,364	£13,454	£13,547	£66,875
Profit Before Tax	£5,636	£5,841	£6,058	£6,453	£6,858	£30,846
Profit After Tax	£4,565	£4,731	£4,907	£5,227	£5,555	£24,985
Change In Property Value	£8,700	£16,429	£18,908	£20,042	£15,934	£80,012
Net Return	£13,265	£21,159	£23,815	£25,269	£21,489	£104,997
Return From Rental Income (%)	5%	5%	5%	6%	6%	28%
Total Net Return (%)	15%	24%	26%	28%	24%	117%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change