Flat M5 1 bed 1 bath

Wilburn Basin, Ordsall Lane, Salford M5

North West, England · M5

Initial Investment

First Year

£54,985First Year

Profit From Rental Income

After 5 Years

£17,881

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£46,353

↗ 26%After 5 Years

Return On Investment

117%

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	£14,292	£14,506	£14,869	£15,241	£15,698	£74,606
Total Expenses	£10,364	£10,426	£10,501	£10,578	£10,662	£52,531
Profit Before Tax	£3,928	£4,080	£4,368	£4,663	£5,036	£22,075
Profit After Tax	£3,182	£3,305	£3,538	£3,777	£4,079	£17,881
Change In Property Value	£5,399	£5,560	£10,500	£12,085	£12,810	£46,353
Net Return	£8,580	£8,865	£14,038	£15,862	£16,889	£64,234
Return From Rental Income (%)	6%	6%	6%	7%	7%	33%
Total Net Return (%)	16%	16%	26%	29%	31%	117%

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