Flat
M5
2 beds
1 bath
Transport House, The Crescent, Salford M5
North West, England · M5
View property listing
Initial Investment
£68,500First YearProfit From Rental Income
£11,054
↗ 16%After 5 Years
Change In Property Value
£57,957
↗ 26%After 5 Years
Return On Investment
101%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,628 | £14,847 | £15,219 | £15,599 | £16,067 | £76,360 |
| Total Expenses | £12,390 | £12,458 | £12,538 | £12,620 | £12,709 | £62,714 |
| Profit Before Tax | £2,238 | £2,390 | £2,681 | £2,979 | £3,358 | £13,646 |
| Profit After Tax | £1,813 | £1,936 | £2,172 | £2,413 | £2,720 | £11,054 |
| Change In Property Value | £6,750 | £6,953 | £13,129 | £15,110 | £16,016 | £57,957 |
| Net Return | £8,563 | £8,888 | £15,300 | £17,523 | £18,736 | £69,011 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 13% | 13% | 22% | 26% | 27% | 101% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change