Flat
M5
3 beds
2 baths
Local Crescent, Block C 14 Hulme Street, Salford, Manchester City Centre M5
North West, England · M5
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£19,690
↗ 19%After 5 Years
Change In Property Value
£83,716
↗ 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 | £21,120 | £21,437 | £21,973 | £22,522 | £23,198 | £110,249 |
| Total Expenses | £17,006 | £17,084 | £17,181 | £17,279 | £17,390 | £85,940 |
| Profit Before Tax | £4,114 | £4,353 | £4,792 | £5,243 | £5,808 | £24,309 |
| Profit After Tax | £3,332 | £3,526 | £3,882 | £4,247 | £4,705 | £19,690 |
| Change In Property Value | £9,750 | £10,043 | £18,964 | £21,825 | £23,135 | £83,716 |
| Net Return | £13,082 | £13,568 | £22,845 | £26,072 | £27,839 | £103,407 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| 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