Flat
M5
2 beds
2 baths
Waterhouse Apartments, 14 Worrall Street, Salford, Greater Manchester M5
North West, England · M5
View property listing
Initial Investment
£59,500First YearProfit From Rental Income
£15,310
↗ 26%After 5 Years
Change In Property Value
£50,230
↗ 26%After 5 Years
Return On Investment
110%
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 | £15,480 | £15,712 | £16,105 | £16,508 | £17,003 | £80,808 |
| Total Expenses | £12,185 | £12,275 | £12,376 | £12,480 | £12,591 | £61,907 |
| Profit Before Tax | £3,295 | £3,438 | £3,729 | £4,028 | £4,411 | £18,901 |
| Profit After Tax | £2,669 | £2,785 | £3,020 | £3,262 | £3,573 | £15,310 |
| Change In Property Value | £5,850 | £6,026 | £11,378 | £13,095 | £13,881 | £50,230 |
| Net Return | £8,519 | £8,810 | £14,399 | £16,358 | £17,454 | £65,540 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 26% |
| Total Net Return (%) | 14% | 15% | 24% | 27% | 29% | 110% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change