Flat
M5
1 bed
1 bath
Duncan Street, Salford M5
North West, England · M5
View property listing
Initial Investment
£73,900First YearProfit From Rental Income
£19,546
↗ 26%After 5 Years
Change In Property Value
£67,044
↗ 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 | £15,792 | £16,029 | £16,269 | £16,676 | £17,093 | £81,859 |
| Total Expenses | £11,398 | £11,471 | £11,536 | £11,619 | £11,703 | £57,728 |
| Profit Before Tax | £4,394 | £4,557 | £4,733 | £5,057 | £5,390 | £24,131 |
| Profit After Tax | £3,559 | £3,692 | £3,834 | £4,096 | £4,366 | £19,546 |
| Change In Property Value | £7,290 | £13,766 | £15,843 | £16,794 | £13,351 | £67,044 |
| Net Return | £10,849 | £17,457 | £19,677 | £20,890 | £17,717 | £86,591 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| 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