Flat M5 2 beds 2 baths

Wilburn Basin, Ordsall Lane, Salford M5

North West, England · M5

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£23,722

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£59,245

↗ 26%After 5 Years

Return On Investment

119%

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	£18,168	£18,441	£18,902	£19,374	£19,955	£94,839
Total Expenses	£12,942	£13,015	£13,104	£13,195	£13,296	£65,553
Profit Before Tax	£5,226	£5,425	£5,797	£6,179	£6,659	£29,286
Profit After Tax	£4,233	£4,394	£4,696	£5,005	£5,394	£23,722
Change In Property Value	£6,900	£7,107	£13,420	£15,446	£16,372	£59,245
Net Return	£11,133	£11,501	£18,116	£20,450	£21,766	£82,967
Return From Rental Income (%)	6%	6%	7%	7%	8%	34%
Total Net Return (%)	16%	16%	26%	29%	31%	119%

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