Flat
M5
0 beds
1 bath
Taylorson Street South, Salford M5
North West, England · M5
View property listing
Initial Investment
£23,200First YearProfit From Rental Income
£59
↗ 0%After 5 Years
Change In Property Value
£20,417
↗ 28%After 5 Years
Return On Investment
88%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,812 | £4,884 | £4,957 | £5,081 | £5,208 | £24,943 |
| Total Expenses | £4,862 | £4,919 | £4,968 | £5,022 | £5,077 | £24,848 |
| Profit Before Tax | £-50 | £-35 | £-10 | £59 | £131 | £95 |
| Profit After Tax | £-50 | £-35 | £-10 | £48 | £106 | £59 |
| Change In Property Value | £2,220 | £4,192 | £4,825 | £5,114 | £4,066 | £20,417 |
| Net Return | £2,170 | £4,157 | £4,814 | £5,162 | £4,172 | £20,476 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 0% | 0% |
| Total Net Return (%) | 9% | 18% | 21% | 22% | 18% | 88% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change