Flat
M5
2 beds
2 baths
Rivergate House (Block A), Wilburn Basin M5
North West, England · M5
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£24,850
↗ 33%After 5 Years
Change In Property Value
£64,397
↗ 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 | £19,848 | £20,146 | £20,649 | £21,166 | £21,801 | £103,609 |
| Total Expenses | £14,389 | £14,475 | £14,579 | £14,685 | £14,802 | £72,930 |
| Profit Before Tax | £5,459 | £5,670 | £6,070 | £6,480 | £6,999 | £30,679 |
| Profit After Tax | £4,422 | £4,593 | £4,917 | £5,249 | £5,669 | £24,850 |
| Change In Property Value | £7,500 | £7,725 | £14,587 | £16,789 | £17,796 | £64,397 |
| Net Return | £11,922 | £12,318 | £19,504 | £22,038 | £23,465 | £89,247 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 33% |
| Total Net Return (%) | 16% | 16% | 26% | 29% | 31% | 117% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change