Flat M5 1 bed 1 bath

Rivergate House, Wilburn Basin M5

North West, England · M5

Initial Investment

First Year

£53,500First Year

Profit From Rental Income

After 5 Years

£16,302

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£45,078

↗ 26%After 5 Years

Return On Investment

115%

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	£13,896	£14,104	£14,457	£14,818	£15,263	£72,539
Total Expenses	£10,333	£10,400	£10,478	£10,558	£10,645	£52,413
Profit Before Tax	£3,563	£3,705	£3,979	£4,261	£4,618	£20,126
Profit After Tax	£2,886	£3,001	£3,223	£3,451	£3,741	£16,302
Change In Property Value	£5,250	£5,408	£10,211	£11,752	£12,457	£45,078
Net Return	£8,136	£8,408	£13,434	£15,203	£16,198	£61,380
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	15%	16%	25%	28%	30%	115%

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