Flat
M5
2 beds
2 baths
Wilburn Basin, Ordsall Lane, Salford M5
North West, England · M5
View property listing
Initial Investment
£79,500First YearProfit From Rental Income
£27,085
↗ 34%After 5 Years
Change In Property Value
£66,973
↗ 26%After 5 Years
Return On Investment
118%
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 | £20,652 | £20,962 | £21,486 | £22,023 | £22,684 | £107,806 |
| Total Expenses | £14,681 | £14,765 | £14,866 | £14,971 | £15,086 | £74,368 |
| Profit Before Tax | £5,971 | £6,197 | £6,619 | £7,052 | £7,598 | £33,438 |
| Profit After Tax | £4,837 | £5,020 | £5,362 | £5,712 | £6,154 | £27,085 |
| Change In Property Value | £7,800 | £8,034 | £15,171 | £17,460 | £18,508 | £66,973 |
| Net Return | £12,637 | £13,054 | £20,533 | £23,173 | £24,662 | £94,058 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 34% |
| Total Net Return (%) | 16% | 16% | 26% | 29% | 31% | 118% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change