Flat
M5
2 beds
2 baths
Duncan Street, Salford M5
North West, England · M5
View property listing
Initial Investment
£106,800First YearProfit From Rental Income
£20,844
↗ 20%After 5 Years
Change In Property Value
£87,065
↗ 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 | £21,972 | £22,302 | £22,859 | £23,431 | £24,134 | £114,697 |
| Total Expenses | £17,607 | £17,686 | £17,785 | £17,886 | £17,999 | £88,964 |
| Profit Before Tax | £4,365 | £4,615 | £5,074 | £5,545 | £6,135 | £25,733 |
| Profit After Tax | £3,535 | £3,738 | £4,110 | £4,491 | £4,969 | £20,844 |
| Change In Property Value | £10,140 | £10,444 | £19,722 | £22,698 | £24,060 | £87,065 |
| Net Return | £13,675 | £14,183 | £23,832 | £27,189 | £29,029 | £107,909 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 13% | 13% | 22% | 25% | 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