Flat M5 1 bed 1 bath

Bridgewater Point, Salford M5

North West, England · M5

Initial Investment

First Year

£38,500First Year

Profit From Rental Income

After 5 Years

£9,221

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£32,199

↗ 26%After 5 Years

Return On Investment

108%

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	£9,924	£10,073	£10,325	£10,583	£10,900	£51,805
Total Expenses	£7,952	£8,013	£8,081	£8,150	£8,225	£40,421
Profit Before Tax	£1,972	£2,060	£2,244	£2,432	£2,675	£11,384
Profit After Tax	£1,598	£1,669	£1,818	£1,970	£2,167	£9,221
Change In Property Value	£3,750	£3,863	£7,294	£8,394	£8,898	£32,199
Net Return	£5,348	£5,531	£9,111	£10,365	£11,065	£41,420
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	14%	14%	24%	27%	29%	108%

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