Flat M5 2 beds 2 baths

Wilburn Basin, Ordsall Lane M5

North West, England · M5

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£23,790

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£61,821

↗ 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	£19,056	£19,342	£19,825	£20,321	£20,931	£99,475
Total Expenses	£13,831	£13,914	£14,014	£14,117	£14,229	£70,105
Profit Before Tax	£5,225	£5,427	£5,811	£6,204	£6,702	£29,370
Profit After Tax	£4,233	£4,396	£4,707	£5,025	£5,428	£23,790
Change In Property Value	£7,200	£7,416	£14,004	£16,117	£17,084	£61,821
Net Return	£11,433	£11,812	£18,711	£21,143	£22,513	£85,611
Return From Rental Income (%)	6%	6%	6%	7%	7%	33%
Total Net Return (%)	16%	16%	26%	29%	31%	117%

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