Flat
M5
2 beds
1 bath
Foster Street, Salford M5
North West, England · M5
View property listing
Initial Investment
£38,485First YearProfit From Rental Income
£2,379
↗ 6%After 5 Years
Change In Property Value
£32,186
↗ 26%After 5 Years
Return On Investment
90%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,124 | £8,246 | £8,452 | £8,663 | £8,923 | £42,408 |
| Total Expenses | £7,770 | £7,828 | £7,892 | £7,957 | £8,025 | £39,471 |
| Profit Before Tax | £354 | £418 | £560 | £707 | £898 | £2,937 |
| Profit After Tax | £287 | £338 | £454 | £572 | £727 | £2,379 |
| Change In Property Value | £3,749 | £3,861 | £7,291 | £8,391 | £8,894 | £32,186 |
| Net Return | £4,035 | £4,199 | £7,745 | £8,963 | £9,622 | £34,565 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 10% | 11% | 20% | 23% | 25% | 90% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change