Flat M5 2 beds 2 baths

Wilburn Basin, Ordsall Lane, Salford M5

North West, England · M5

Initial Investment

First Year

£77,400First Year

Profit From Rental Income

After 5 Years

£7,809

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£65,428

↗ 26%After 5 Years

Return On Investment

95%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,000	£15,225	£15,606	£15,996	£16,476	£78,302
Total Expenses	£13,577	£13,646	£13,727	£13,810	£13,900	£68,661
Profit Before Tax	£1,423	£1,579	£1,879	£2,186	£2,575	£9,641
Profit After Tax	£1,152	£1,279	£1,522	£1,771	£2,086	£7,809
Change In Property Value	£7,620	£7,849	£14,821	£17,057	£18,081	£65,428
Net Return	£8,772	£9,128	£16,342	£18,828	£20,167	£73,237
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
Total Net Return (%)	11%	12%	21%	24%	26%	95%

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