Flat
M5
1 bed
1 bath
Local Crescent, Salford M5
North West, England · M5
View property listing
Initial Investment
£60,400First YearProfit From Rental Income
£8,725
↗ 14%After 5 Years
Change In Property Value
£51,003
↗ 26%After 5 Years
Return On Investment
99%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,876 | £13,069 | £13,396 | £13,731 | £14,143 | £67,214 |
| Total Expenses | £11,143 | £11,209 | £11,284 | £11,362 | £11,445 | £56,443 |
| Profit Before Tax | £1,733 | £1,861 | £2,112 | £2,369 | £2,697 | £10,771 |
| Profit After Tax | £1,404 | £1,507 | £1,710 | £1,919 | £2,185 | £8,725 |
| Change In Property Value | £5,940 | £6,118 | £11,553 | £13,297 | £14,094 | £51,003 |
| Net Return | £7,344 | £7,625 | £13,264 | £15,216 | £16,279 | £59,727 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 4% | 14% |
| Total Net Return (%) | 12% | 13% | 22% | 25% | 27% | 99% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change