Flat
M5
1 bed
1 bath
The Interchange, 6 Langworth Road, Salford M5
North West, England · M5
View property listing
Initial Investment
£40,900First YearProfit From Rental Income
£3,049
↗ 7%After 5 Years
Change In Property Value
£34,259
↗ 26%After 5 Years
Return On Investment
91%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,640 | £8,770 | £8,989 | £9,214 | £9,490 | £45,102 |
| Total Expenses | £8,141 | £8,200 | £8,265 | £8,331 | £8,401 | £41,337 |
| Profit Before Tax | £499 | £570 | £724 | £883 | £1,089 | £3,765 |
| Profit After Tax | £404 | £462 | £587 | £715 | £882 | £3,049 |
| Change In Property Value | £3,990 | £4,110 | £7,760 | £8,932 | £9,468 | £34,259 |
| Net Return | £4,394 | £4,571 | £8,347 | £9,647 | £10,349 | £37,309 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 11% | 11% | 20% | 24% | 25% | 91% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change