Flat
M5
2 beds
2 baths
Rivergate House, Wilburn Basin, Salford M5
North West, England · M5
View property listing
Initial Investment
£79,500First YearProfit From Rental Income
£7,470
↗ 9%After 5 Years
Change In Property Value
£66,973
↗ 26%After 5 Years
Return On Investment
94%
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 | £16,200 | £16,443 | £16,854 | £17,275 | £17,794 | £84,566 |
| Total Expenses | £14,868 | £14,959 | £15,063 | £15,170 | £15,284 | £75,344 |
| Profit Before Tax | £1,333 | £1,484 | £1,791 | £2,106 | £2,510 | £9,222 |
| Profit After Tax | £1,079 | £1,202 | £1,450 | £1,706 | £2,033 | £7,470 |
| Change In Property Value | £7,800 | £8,034 | £15,171 | £17,460 | £18,508 | £66,973 |
| Net Return | £8,879 | £9,236 | £16,621 | £19,166 | £20,541 | £74,443 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 9% |
| Total Net Return (%) | 11% | 12% | 21% | 24% | 26% | 94% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change