Flat M5 2 beds 2 baths

Wilburn Basin, Ordsall Lane, Salford M5

North West, England · M5

Initial Investment

First Year

£65,500First Year

Profit From Rental Income

After 5 Years

£16,359

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£55,382

↗ 26%After 5 Years

Return On Investment

110%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,600	£15,834	£16,230	£16,636	£17,135	£81,434
Total Expenses	£12,090	£12,160	£12,242	£12,327	£12,419	£61,237
Profit Before Tax	£3,510	£3,674	£3,988	£4,309	£4,716	£20,197
Profit After Tax	£2,843	£2,976	£3,230	£3,490	£3,820	£16,359
Change In Property Value	£6,450	£6,644	£12,545	£14,438	£15,305	£55,382
Net Return	£9,293	£9,620	£15,775	£17,929	£19,124	£71,741
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	14%	15%	24%	27%	29%	110%

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