Flat
M5
2 beds
2 baths
Hulme Street, Salford M5
North West, England · M5
View property listing
Initial Investment
£92,800First YearProfit From Rental Income
£25,893
↗ 28%After 5 Years
Change In Property Value
£82,219
↗ 28%After 5 Years
Return On Investment
116%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,368 | £19,659 | £19,953 | £20,452 | £20,964 | £100,396 |
| Total Expenses | £13,525 | £13,604 | £13,674 | £13,766 | £13,860 | £68,430 |
| Profit Before Tax | £5,843 | £6,055 | £6,279 | £6,686 | £7,104 | £31,966 |
| Profit After Tax | £4,733 | £4,904 | £5,086 | £5,416 | £5,754 | £25,893 |
| Change In Property Value | £8,940 | £16,882 | £19,429 | £20,595 | £16,373 | £82,219 |
| Net Return | £13,673 | £21,786 | £24,515 | £26,011 | £22,127 | £108,112 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 28% |
| Total Net Return (%) | 15% | 23% | 26% | 28% | 24% | 116% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change