Flat
M5
0 beds
1 bath
Taylorson Street South, Salford M5
North West, England · M5
View property listing
Initial Investment
£23,200First YearProfit From Rental Income
£-2,516
↘ -11%After 5 Years
Change In Property Value
£19,062
↗ 26%After 5 Years
Return On Investment
71%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,812 | £4,884 | £5,006 | £5,131 | £5,285 | £25,119 |
| Total Expenses | £5,417 | £5,470 | £5,526 | £5,582 | £5,640 | £27,635 |
| Profit Before Tax | £-605 | £-586 | £-519 | £-450 | £-355 | £-2,516 |
| Profit After Tax | £-605 | £-586 | £-519 | £-450 | £-355 | £-2,516 |
| Change In Property Value | £2,220 | £2,287 | £4,318 | £4,969 | £5,268 | £19,062 |
| Net Return | £1,615 | £1,700 | £3,799 | £4,519 | £4,913 | £16,546 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | 7% | 7% | 16% | 19% | 21% | 71% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change