Flat
M5
2 beds
1 bath
Middlewood Street, Salford M5
North West, England · M5
View property listing
Initial Investment
£30,100First YearProfit From Rental Income
£2,703
↗ 9%After 5 Years
Change In Property Value
£26,763
↗ 28%After 5 Years
Return On Investment
98%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,300 | £6,395 | £6,490 | £6,653 | £6,819 | £32,657 |
| Total Expenses | £5,751 | £5,810 | £5,861 | £5,919 | £5,978 | £29,320 |
| Profit Before Tax | £549 | £584 | £629 | £734 | £841 | £3,337 |
| Profit After Tax | £445 | £473 | £510 | £594 | £681 | £2,703 |
| Change In Property Value | £2,910 | £5,495 | £6,324 | £6,704 | £5,329 | £26,763 |
| Net Return | £3,355 | £5,968 | £6,834 | £7,298 | £6,010 | £29,465 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 11% | 20% | 23% | 24% | 20% | 98% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change