Flat M5 2 beds 2 baths

Local Crescent, 4 Hulme Street, Salford M5

North West, England · M5

Initial Investment

First Year

£90,000First Year

Profit From Rental Income

After 5 Years

£18,008

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£74,701

↗ 26%After 5 Years

Return On Investment

103%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,200	£19,488	£19,975	£20,475	£21,089	£100,227
Total Expenses	£15,426	£15,501	£15,592	£15,686	£15,790	£77,995
Profit Before Tax	£3,774	£3,987	£4,383	£4,789	£5,299	£22,232
Profit After Tax	£3,057	£3,230	£3,550	£3,879	£4,292	£18,008
Change In Property Value	£8,700	£8,961	£16,921	£19,475	£20,643	£74,701
Net Return	£11,757	£12,191	£20,472	£23,354	£24,935	£92,709
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	13%	14%	23%	26%	28%	103%

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