Flat M5 1 bed 1 bath

Bridgewater Point, Salford M5

North West, England · M5

Initial Investment

First Year

£38,500First Year

Profit From Rental Income

After 5 Years

£9,648

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£32,199

↗ 26%After 5 Years

Return On Investment

109%

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	£9,924	£10,073	£10,325	£10,583	£10,900	£51,805
Total Expenses	£7,851	£7,909	£7,975	£8,043	£8,115	£39,893
Profit Before Tax	£2,073	£2,164	£2,349	£2,540	£2,785	£11,911
Profit After Tax	£1,679	£1,752	£1,903	£2,057	£2,256	£9,648
Change In Property Value	£3,750	£3,863	£7,294	£8,394	£8,898	£32,199
Net Return	£5,429	£5,615	£9,197	£10,452	£11,154	£41,847
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	14%	15%	24%	27%	29%	109%

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