Flat
M5
1 bed
1 bath
Wilburn Basin, Manchester M5
North West, England · M5
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£-3,868
↘ -7%After 5 Years
Change In Property Value
£46,366
↗ 26%After 5 Years
Return On Investment
77%
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 | £9,000 | £9,135 | £9,363 | £9,597 | £9,885 | £46,981 |
| Total Expenses | £10,042 | £10,101 | £10,167 | £10,234 | £10,306 | £50,849 |
| Profit Before Tax | £-1,042 | £-966 | £-803 | £-637 | £-420 | £-3,868 |
| Profit After Tax | £-1,042 | £-966 | £-803 | £-637 | £-420 | £-3,868 |
| Change In Property Value | £5,400 | £5,562 | £10,503 | £12,088 | £12,813 | £46,366 |
| Net Return | £4,359 | £4,596 | £9,699 | £11,451 | £12,393 | £42,498 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -7% |
| Total Net Return (%) | 8% | 8% | 18% | 21% | 23% | 77% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change