Flat
M5
1 bed
1 bath
Rivergate House, Wilburn Basin M5
North West, England · M5
View property listing
Initial Investment
£57,250First YearProfit From Rental Income
£7,809
↗ 14%After 5 Years
Change In Property Value
£48,298
↗ 26%After 5 Years
Return On Investment
98%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,192 | £12,375 | £12,684 | £13,001 | £13,391 | £63,644 |
| Total Expenses | £10,658 | £10,723 | £10,796 | £10,872 | £10,954 | £54,003 |
| Profit Before Tax | £1,534 | £1,652 | £1,888 | £2,129 | £2,438 | £9,641 |
| Profit After Tax | £1,242 | £1,338 | £1,529 | £1,725 | £1,975 | £7,809 |
| Change In Property Value | £5,625 | £5,794 | £10,941 | £12,592 | £13,347 | £48,298 |
| Net Return | £6,867 | £7,132 | £12,470 | £14,316 | £15,322 | £56,107 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 12% | 12% | 22% | 25% | 27% | 98% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change