Flat M5 2 beds 2 baths

Wilburn Basin, Ordsall Lane, Salford M5

North West, England · M5

Initial Investment

First Year

£65,500First Year

Profit From Rental Income

After 5 Years

£21,611

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£55,382

↗ 26%After 5 Years

Return On Investment

118%

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	£16,980	£17,235	£17,666	£18,107	£18,650	£88,638
Total Expenses	£12,228	£12,300	£12,386	£12,474	£12,571	£61,958
Profit Before Tax	£4,752	£4,935	£5,280	£5,634	£6,080	£26,680
Profit After Tax	£3,849	£3,997	£4,277	£4,563	£4,925	£21,611
Change In Property Value	£6,450	£6,644	£12,545	£14,438	£15,305	£55,382
Net Return	£10,299	£10,641	£16,822	£19,001	£20,229	£76,993
Return From Rental Income (%)	6%	6%	7%	7%	8%	33%
Total Net Return (%)	16%	16%	26%	29%	31%	118%

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