Flat
M5
2 beds
2 baths
Wilburn Basin, Ordsall Lane, Salford M5
North West, England · M5
View property listing
Initial Investment
£77,400First YearProfit From Rental Income
£27,080
↗ 35%After 5 Years
Change In Property Value
£65,428
↗ 26%After 5 Years
Return On Investment
120%
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 | £20,064 | £20,365 | £20,874 | £21,396 | £22,038 | £104,737 |
| Total Expenses | £14,084 | £14,160 | £14,254 | £14,350 | £14,457 | £71,304 |
| Profit Before Tax | £5,980 | £6,205 | £6,620 | £7,046 | £7,581 | £33,433 |
| Profit After Tax | £4,844 | £5,026 | £5,362 | £5,707 | £6,141 | £27,080 |
| Change In Property Value | £7,620 | £7,849 | £14,821 | £17,057 | £18,081 | £65,428 |
| Net Return | £12,464 | £12,875 | £20,183 | £22,765 | £24,221 | £92,508 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 16% | 17% | 26% | 29% | 31% | 120% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change