Flat
M5
1 bed
1 bath
Rivergate House, Wilburn Basin M5
North West, England · M5
View property listing
Initial Investment
£57,250First YearProfit From Rental Income
£18,084
↗ 32%After 5 Years
Change In Property Value
£48,298
↗ 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 | £14,892 | £15,115 | £15,493 | £15,881 | £16,357 | £77,738 |
| Total Expenses | £10,928 | £10,997 | £11,077 | £11,160 | £11,250 | £55,412 |
| Profit Before Tax | £3,964 | £4,119 | £4,416 | £4,721 | £5,107 | £22,326 |
| Profit After Tax | £3,211 | £3,336 | £3,577 | £3,824 | £4,136 | £18,084 |
| Change In Property Value | £5,625 | £5,794 | £10,941 | £12,592 | £13,347 | £48,298 |
| Net Return | £8,836 | £9,130 | £14,517 | £16,415 | £17,484 | £66,382 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 15% | 16% | 25% | 29% | 31% | 116% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change