Flat
M5
3 beds
2 baths
Middlewood Street, Salford M5
North West, England · M5
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£23,840
↗ 28%After 5 Years
Change In Property Value
£77,253
↗ 28%After 5 Years
Return On Investment
117%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,204 | £18,477 | £18,754 | £19,223 | £19,704 | £94,362 |
| Total Expenses | £12,829 | £12,907 | £12,975 | £13,064 | £13,155 | £64,931 |
| Profit Before Tax | £5,375 | £5,570 | £5,779 | £6,159 | £6,549 | £29,431 |
| Profit After Tax | £4,353 | £4,512 | £4,681 | £4,989 | £5,305 | £23,840 |
| Change In Property Value | £8,400 | £15,862 | £18,256 | £19,351 | £15,384 | £77,253 |
| Net Return | £12,753 | £20,374 | £22,937 | £24,340 | £20,689 | £101,092 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 28% |
| Total Net Return (%) | 15% | 24% | 27% | 28% | 24% | 117% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change