Flat M5 2 beds 2 baths

Duncan Street, Salford M5

North West, England · M5

Initial Investment

First Year

£106,800First Year

Profit From Rental Income

After 5 Years

£30,520

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£93,255

↗ 28%After 5 Years

Return On Investment

116%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,972	£22,302	£22,636	£23,202	£23,782	£113,894
Total Expenses	£15,072	£15,155	£15,230	£15,328	£15,429	£76,214
Profit Before Tax	£6,900	£7,146	£7,406	£7,874	£8,353	£37,679
Profit After Tax	£5,589	£5,788	£5,999	£6,378	£6,766	£30,520
Change In Property Value	£10,140	£19,148	£22,037	£23,359	£18,571	£93,255
Net Return	£15,729	£24,936	£28,036	£29,737	£25,337	£123,776
Return From Rental Income (%)	5%	5%	6%	6%	6%	29%
Total Net Return (%)	15%	23%	26%	28%	24%	116%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change