Flat
M5
2 beds
1 bath
Windsor Street, Salford M5
North West, England · M5
View property listing
Initial Investment
£47,500First YearProfit From Rental Income
£9,429
↗ 20%After 5 Years
Change In Property Value
£42,765
↗ 28%After 5 Years
Return On Investment
110%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,080 | £10,231 | £10,385 | £10,644 | £10,910 | £52,251 |
| Total Expenses | £7,995 | £8,060 | £8,117 | £8,184 | £8,254 | £40,610 |
| Profit Before Tax | £2,085 | £2,171 | £2,268 | £2,460 | £2,657 | £11,640 |
| Profit After Tax | £1,689 | £1,758 | £1,837 | £1,992 | £2,152 | £9,429 |
| Change In Property Value | £4,650 | £8,781 | £10,106 | £10,712 | £8,516 | £42,765 |
| Net Return | £6,339 | £10,539 | £11,943 | £12,705 | £10,668 | £52,194 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 13% | 22% | 25% | 27% | 22% | 110% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change