Flat
M5
2 beds
2 baths
Wilburn Basin, Orsdall Lane M5
North West, England · M5
View property listing
Initial Investment
£160,000First YearProfit From Rental Income
£34,003
↗ 21%After 5 Years
Change In Property Value
£126,218
↗ 26%After 5 Years
Return On Investment
100%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £31,848 | £32,326 | £33,134 | £33,962 | £34,981 | £166,251 |
| Total Expenses | £24,626 | £24,719 | £24,843 | £24,970 | £25,114 | £124,272 |
| Profit Before Tax | £7,222 | £7,606 | £8,291 | £8,992 | £9,867 | £41,979 |
| Profit After Tax | £5,850 | £6,161 | £6,716 | £7,284 | £7,992 | £34,003 |
| Change In Property Value | £14,700 | £15,141 | £28,591 | £32,906 | £34,880 | £126,218 |
| Net Return | £20,550 | £21,302 | £35,307 | £40,190 | £42,872 | £160,221 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 13% | 13% | 22% | 25% | 27% | 100% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change