Flat
M5
2 beds
2 baths
Rivergate House, Wilburn Basin M5
North West, England · M5
View property listing
Initial Investment
£75,998First YearProfit From Rental Income
£6,338
↗ 8%After 5 Years
Change In Property Value
£64,396
↗ 26%After 5 Years
Return On Investment
93%
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 | £15,480 | £15,712 | £16,105 | £16,508 | £17,003 | £80,808 |
| Total Expenses | £14,399 | £14,489 | £14,591 | £14,696 | £14,808 | £72,983 |
| Profit Before Tax | £1,081 | £1,223 | £1,514 | £1,812 | £2,195 | £7,824 |
| Profit After Tax | £876 | £991 | £1,226 | £1,467 | £1,778 | £6,338 |
| Change In Property Value | £7,500 | £7,725 | £14,587 | £16,788 | £17,796 | £64,396 |
| Net Return | £8,376 | £8,715 | £15,813 | £18,256 | £19,573 | £70,734 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 11% | 11% | 21% | 24% | 26% | 93% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change