Flat
M5
1 bed
1 bath
Rivergate House, Wilburn Basin M5
North West, England · M5
View property listing
Initial Investment
£56,500First YearProfit From Rental Income
£17,709
↗ 31%After 5 Years
Change In Property Value
£47,654
↗ 26%After 5 Years
Return On Investment
116%
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 | £14,688 | £14,908 | £15,281 | £15,663 | £16,133 | £76,673 |
| Total Expenses | £10,809 | £10,877 | £10,957 | £11,039 | £11,129 | £54,810 |
| Profit Before Tax | £3,879 | £4,032 | £4,324 | £4,624 | £5,004 | £21,863 |
| Profit After Tax | £3,142 | £3,266 | £3,503 | £3,745 | £4,053 | £17,709 |
| Change In Property Value | £5,550 | £5,717 | £10,795 | £12,424 | £13,169 | £47,654 |
| Net Return | £8,692 | £8,982 | £14,297 | £16,169 | £17,223 | £65,363 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 15% | 16% | 25% | 29% | 30% | 116% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change