Flat M5 1 bed 1 bath

Wilburn Basin, Ordsall Lane, Salford M5

North West, England · M5

Initial Investment

First Year

£56,500First Year

Profit From Rental Income

After 5 Years

£18,576

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£47,654

↗ 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	£14,688	£14,908	£15,281	£15,663	£16,133	£76,673
Total Expenses	£10,604	£10,667	£10,743	£10,820	£10,906	£53,740
Profit Before Tax	£4,084	£4,241	£4,538	£4,843	£5,227	£22,934
Profit After Tax	£3,308	£3,435	£3,676	£3,923	£4,234	£18,576
Change In Property Value	£5,550	£5,717	£10,795	£12,424	£13,169	£47,654
Net Return	£8,858	£9,152	£14,471	£16,346	£17,403	£66,230
Return From Rental Income (%)	6%	6%	7%	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