Flat M5 2 beds 2 baths

Hulme Street, Salford M5

North West, England · M5

Initial Investment

First Year

£99,800First Year

Profit From Rental Income

After 5 Years

£19,126

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£81,913

↗ 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	£20,676	£20,986	£21,511	£22,049	£22,710	£107,932
Total Expenses	£16,684	£16,761	£16,857	£16,954	£17,063	£84,320
Profit Before Tax	£3,992	£4,225	£4,654	£5,094	£5,647	£23,612
Profit After Tax	£3,233	£3,422	£3,770	£4,126	£4,574	£19,126
Change In Property Value	£9,540	£9,826	£18,555	£21,355	£22,637	£81,913
Net Return	£12,773	£13,248	£22,325	£25,482	£27,211	£101,039
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	13%	13%	22%	26%	27%	101%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change