Flat
M5
2 beds
2 baths
Wilburn Basin, Salford M5
North West, England · M5
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£27,769
↗ 33%After 5 Years
Change In Property Value
£69,549
↗ 26%After 5 Years
Return On Investment
117%
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 | £21,444 | £21,766 | £22,310 | £22,868 | £23,554 | £111,941 |
| Total Expenses | £15,328 | £15,417 | £15,524 | £15,634 | £15,755 | £77,658 |
| Profit Before Tax | £6,116 | £6,349 | £6,786 | £7,233 | £7,798 | £34,283 |
| Profit After Tax | £4,954 | £5,143 | £5,496 | £5,859 | £6,317 | £27,769 |
| Change In Property Value | £8,100 | £8,343 | £15,754 | £18,132 | £19,220 | £69,549 |
| Net Return | £13,054 | £13,486 | £21,251 | £23,991 | £25,536 | £97,318 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 33% |
| Total Net Return (%) | 16% | 16% | 26% | 29% | 31% | 117% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change