Flat
M5
2 beds
2 baths
Hulme Street, Salford M5
North West, England · M5
View property listing
Initial Investment
£91,750First YearProfit From Rental Income
£25,558
↗ 28%After 5 Years
Change In Property Value
£81,391
↗ 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 | £19,176 | £19,464 | £19,756 | £20,249 | £20,756 | £99,400 |
| Total Expenses | £13,409 | £13,488 | £13,558 | £13,649 | £13,743 | £67,847 |
| Profit Before Tax | £5,767 | £5,976 | £6,197 | £6,600 | £7,013 | £31,553 |
| Profit After Tax | £4,671 | £4,840 | £5,020 | £5,346 | £5,681 | £25,558 |
| Change In Property Value | £8,850 | £16,712 | £19,234 | £20,388 | £16,208 | £81,391 |
| Net Return | £13,521 | £21,552 | £24,254 | £25,734 | £21,889 | £106,949 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 28% |
| Total Net Return (%) | 15% | 23% | 26% | 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