Flat M5 2 beds 2 baths

Block A Wilburn Basin, Salford, Lancashire M5

North West, England · M5

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£22,243

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£59,245

↗ 26%After 5 Years

Return On Investment

116%

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	£18,264	£18,538	£19,001	£19,476	£20,061	£95,341
Total Expenses	£13,388	£13,471	£13,570	£13,671	£13,781	£67,880
Profit Before Tax	£4,876	£5,067	£5,432	£5,806	£6,280	£27,460
Profit After Tax	£3,950	£4,104	£4,400	£4,703	£5,087	£22,243
Change In Property Value	£6,900	£7,107	£13,420	£15,446	£16,372	£59,245
Net Return	£10,850	£11,211	£17,820	£20,148	£21,459	£81,488
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	15%	16%	25%	29%	31%	116%

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