Flat
M5
2 beds
2 baths
Rivergate House (Block A), Wilburn Basin, Salford M5
North West, England · M5
View property listing
Initial Investment
£77,750First YearProfit From Rental Income
£13,631
↗ 18%After 5 Years
Change In Property Value
£65,685
↗ 26%After 5 Years
Return On Investment
102%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,572 | £16,821 | £17,241 | £17,672 | £18,202 | £86,508 |
| Total Expenses | £13,774 | £13,845 | £13,930 | £14,017 | £14,113 | £69,680 |
| Profit Before Tax | £2,798 | £2,975 | £3,311 | £3,655 | £4,089 | £16,828 |
| Profit After Tax | £2,266 | £2,410 | £2,682 | £2,961 | £3,312 | £13,631 |
| Change In Property Value | £7,650 | £7,880 | £14,879 | £17,125 | £18,152 | £65,685 |
| Net Return | £9,916 | £10,290 | £17,561 | £20,085 | £21,464 | £79,316 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 18% |
| Total Net Return (%) | 13% | 13% | 23% | 26% | 28% | 102% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change