Flat
M5
2 beds
2 baths
Waterhouse Apartments, 14 Worrall Street, Salford, Greater Manchester M5
North West, England · M5
View property listing
Initial Investment
£59,500First YearProfit From Rental Income
£18,842
↗ 32%After 5 Years
Change In Property Value
£50,230
↗ 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 | £15,408 | £15,639 | £16,030 | £16,431 | £16,924 | £80,432 |
| Total Expenses | £11,277 | £11,347 | £11,429 | £11,513 | £11,604 | £57,170 |
| Profit Before Tax | £4,131 | £4,293 | £4,602 | £4,918 | £5,319 | £23,262 |
| Profit After Tax | £3,346 | £3,477 | £3,727 | £3,984 | £4,309 | £18,842 |
| Change In Property Value | £5,850 | £6,026 | £11,378 | £13,095 | £13,881 | £50,230 |
| Net Return | £9,196 | £9,502 | £15,105 | £17,079 | £18,190 | £69,072 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 15% | 16% | 25% | 29% | 31% | 116% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change