Flat
M5
3 beds
2 baths
Wilburn Basin, Ordsall Lane, Salford M5
North West, England · M5
View property listing
Initial Investment
£97,000First YearProfit From Rental Income
£31,925
↗ 33%After 5 Years
Change In Property Value
£79,853
↗ 26%After 5 Years
Return On Investment
115%
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 | £24,624 | £24,993 | £25,618 | £26,259 | £27,046 | £128,541 |
| Total Expenses | £17,592 | £17,694 | £17,817 | £17,943 | £18,082 | £89,128 |
| Profit Before Tax | £7,032 | £7,300 | £7,801 | £8,316 | £8,964 | £39,413 |
| Profit After Tax | £5,696 | £5,913 | £6,319 | £6,736 | £7,261 | £31,925 |
| Change In Property Value | £9,300 | £9,579 | £18,088 | £20,818 | £22,067 | £79,853 |
| Net Return | £14,996 | £15,492 | £24,407 | £27,554 | £29,328 | £111,777 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 33% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 30% | 115% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change