Flat M5 1 bed 1 bath

Local Crescent, 2 Hulme Street, Salford M5

North West, England · M5

Initial Investment

First Year

£64,000First Year

Profit From Rental Income

After 5 Years

£15,775

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£57,940

↗ 28%After 5 Years

Return On Investment

115%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,656	£13,861	£14,069	£14,420	£14,781	£70,787
Total Expenses	£10,122	£10,193	£10,255	£10,332	£10,410	£51,312
Profit Before Tax	£3,534	£3,668	£3,814	£4,089	£4,371	£19,475
Profit After Tax	£2,862	£2,971	£3,089	£3,312	£3,540	£15,775
Change In Property Value	£6,300	£11,897	£13,692	£14,513	£11,538	£57,940
Net Return	£9,162	£14,868	£16,781	£17,825	£15,078	£73,715
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	14%	23%	26%	28%	24%	115%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change