Flat M5 3 beds 2 baths

Rivergate House (Block A), Wilburn Basin, Salford M5

North West, England · M5

Initial Investment

First Year

£86,500First Year

Profit From Rental Income

After 5 Years

£24,810

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£72,125

↗ 26%After 5 Years

Return On Investment

112%

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	£21,600	£21,924	£22,472	£23,034	£23,725	£112,755
Total Expenses	£16,200	£16,300	£16,418	£16,538	£16,670	£82,125
Profit Before Tax	£5,400	£5,624	£6,055	£6,496	£7,055	£30,630
Profit After Tax	£4,374	£4,556	£4,904	£5,262	£5,715	£24,810
Change In Property Value	£8,400	£8,652	£16,338	£18,803	£19,932	£72,125
Net Return	£12,774	£13,208	£21,242	£24,065	£25,646	£96,935
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	15%	15%	25%	28%	30%	112%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change