Flat
M5
2 beds
2 baths
Wilburn Basin, Ordsall Lane, Salford M5
North West, England · M5
View property listing
Initial Investment
£71,500First YearProfit From Rental Income
£11,073
↗ 15%After 5 Years
Change In Property Value
£60,533
↗ 26%After 5 Years
Return On Investment
100%
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 | £15,600 | £15,834 | £16,230 | £16,636 | £17,135 | £81,434 |
| Total Expenses | £13,374 | £13,454 | £13,547 | £13,643 | £13,746 | £67,763 |
| Profit Before Tax | £2,226 | £2,380 | £2,682 | £2,993 | £3,389 | £13,671 |
| Profit After Tax | £1,803 | £1,928 | £2,173 | £2,424 | £2,745 | £11,073 |
| Change In Property Value | £7,050 | £7,262 | £13,712 | £15,781 | £16,728 | £60,533 |
| Net Return | £8,853 | £9,189 | £15,885 | £18,206 | £19,473 | £71,607 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 12% | 13% | 22% | 25% | 27% | 100% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change