Flat
M5
1 bed
1 bath
Windsor Street, Salford M5
North West, England · M5
View property listing
Initial Investment
£43,600First YearProfit From Rental Income
£7,903
↗ 18%After 5 Years
Change In Property Value
£39,178
↗ 28%After 5 Years
Return On Investment
108%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,228 | £9,366 | £9,507 | £9,745 | £9,988 | £47,834 |
| Total Expenses | £7,492 | £7,555 | £7,611 | £7,676 | £7,743 | £38,077 |
| Profit Before Tax | £1,736 | £1,811 | £1,896 | £2,068 | £2,245 | £9,757 |
| Profit After Tax | £1,406 | £1,467 | £1,536 | £1,675 | £1,818 | £7,903 |
| Change In Property Value | £4,260 | £8,044 | £9,258 | £9,814 | £7,802 | £39,178 |
| Net Return | £5,666 | £9,511 | £10,794 | £11,489 | £9,620 | £47,082 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 13% | 22% | 25% | 26% | 22% | 108% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change