Flat M5 3 beds 2 baths

Bridgewater Point (Block B) Worrall Street, Salford M5

North West, England · M5

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£19,546

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£51,518

↗ 26%After 5 Years

Return On Investment

116%

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	£15,804	£16,041	£16,442	£16,853	£17,359	£82,499
Total Expenses	£11,515	£11,585	£11,668	£11,753	£11,846	£58,368
Profit Before Tax	£4,289	£4,456	£4,774	£5,100	£5,512	£24,131
Profit After Tax	£3,474	£3,609	£3,867	£4,131	£4,465	£19,546
Change In Property Value	£6,000	£6,180	£11,670	£13,431	£14,237	£51,518
Net Return	£9,474	£9,789	£15,537	£17,562	£18,702	£71,064
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	16%	16%	25%	29%	31%	116%

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