Flat M5 2 beds 2 baths

Wilburn Basin, Ordsall Lane, Salford M5

North West, England · M5

Initial Investment

First Year

£77,750First Year

Profit From Rental Income

After 5 Years

£25,946

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£65,685

↗ 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	£20,256	£20,560	£21,074	£21,601	£22,249	£105,739
Total Expenses	£14,546	£14,631	£14,734	£14,840	£14,956	£73,707
Profit Before Tax	£5,710	£5,928	£6,339	£6,761	£7,293	£32,032
Profit After Tax	£4,625	£4,802	£5,135	£5,476	£5,907	£25,946
Change In Property Value	£7,650	£7,880	£14,879	£17,125	£18,152	£65,685
Net Return	£12,275	£12,682	£20,014	£22,601	£24,059	£91,631
Return From Rental Income (%)	6%	6%	7%	7%	8%	33%
Total Net Return (%)	16%	16%	26%	29%	31%	118%

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