Flat M5 1 bed 1 bath

Waterview Lane, Salford M5

North West, England · M5

Initial Investment

First Year

£58,750First Year

Profit From Rental Income

After 5 Years

£22,932

↗ 39%After 5 Years

Change In Property Value

After 5 Years

£49,586

↗ 26%After 5 Years

Return On Investment

123%

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	£15,288	£15,517	£15,905	£16,303	£16,792	£79,805
Total Expenses	£10,186	£10,233	£10,293	£10,355	£10,426	£51,494
Profit Before Tax	£5,102	£5,285	£5,612	£5,947	£6,366	£28,312
Profit After Tax	£4,132	£4,281	£4,546	£4,817	£5,156	£22,932
Change In Property Value	£5,775	£5,948	£11,232	£12,927	£13,703	£49,586
Net Return	£9,907	£10,229	£15,778	£17,745	£18,859	£72,518
Return From Rental Income (%)	7%	7%	8%	8%	9%	39%
Total Net Return (%)	17%	17%	27%	30%	32%	123%

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