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
£3,711
↗ 5%After 5 Years
Change In Property Value
£65,685
↗ 26%After 5 Years
Return On Investment
89%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| 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 | £14,548 | £14,638 | £14,739 | £14,842 | £14,953 | £73,720 |
| Profit Before Tax | £452 | £587 | £867 | £1,153 | £1,523 | £4,582 |
| Profit After Tax | £366 | £475 | £702 | £934 | £1,233 | £3,711 |
| Change In Property Value | £7,650 | £7,880 | £14,879 | £17,125 | £18,152 | £65,685 |
| Net Return | £8,016 | £8,355 | £15,581 | £18,059 | £19,385 | £69,396 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 10% | 11% | 20% | 23% | 25% | 89% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change