Flat
M5
2 beds
2 baths
Local Crescent, 14 Hulme Street, Salford M5
North West, England · M5
View property listing
Initial Investment
£79,500First YearProfit From Rental Income
£15,979
↗ 20%After 5 Years
Change In Property Value
£66,973
↗ 26%After 5 Years
Return On Investment
104%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,400 | £17,661 | £18,103 | £18,555 | £19,112 | £90,830 |
| Total Expenses | £14,056 | £14,128 | £14,215 | £14,304 | £14,402 | £71,104 |
| Profit Before Tax | £3,345 | £3,533 | £3,888 | £4,251 | £4,710 | £19,727 |
| Profit After Tax | £2,709 | £2,862 | £3,149 | £3,444 | £3,815 | £15,979 |
| Change In Property Value | £7,800 | £8,034 | £15,171 | £17,460 | £18,508 | £66,973 |
| Net Return | £10,509 | £10,896 | £18,320 | £20,904 | £22,323 | £82,952 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 13% | 14% | 23% | 26% | 28% | 104% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change