Flat
M5
2 beds
2 baths
Hulme Street, Salford M5
North West, England · M5
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£13,201
↗ 17%After 5 Years
Change In Property Value
£64,397
↗ 26%After 5 Years
Return On Investment
102%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,248 | £16,492 | £16,904 | £17,327 | £17,846 | £84,817 |
| Total Expenses | £13,544 | £13,614 | £13,698 | £13,784 | £13,879 | £68,519 |
| Profit Before Tax | £2,704 | £2,878 | £3,206 | £3,542 | £3,968 | £16,298 |
| Profit After Tax | £2,191 | £2,331 | £2,597 | £2,869 | £3,214 | £13,201 |
| Change In Property Value | £7,500 | £7,725 | £14,587 | £16,789 | £17,796 | £64,397 |
| Net Return | £9,691 | £10,056 | £17,184 | £19,658 | £21,010 | £77,599 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 13% | 13% | 23% | 26% | 28% | 102% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change