Flat
M5
2 beds
2 baths
Middlewood Street, Salford M5
North West, England · M5
View property listing
Initial Investment
£47,185First YearProfit From Rental Income
£4,889
↗ 10%After 5 Years
Change In Property Value
£39,656
↗ 26%After 5 Years
Return On Investment
94%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,008 | £10,158 | £10,412 | £10,672 | £10,993 | £52,243 |
| Total Expenses | £9,109 | £9,170 | £9,238 | £9,308 | £9,383 | £46,207 |
| Profit Before Tax | £899 | £988 | £1,174 | £1,364 | £1,610 | £6,036 |
| Profit After Tax | £728 | £801 | £951 | £1,105 | £1,304 | £4,889 |
| Change In Property Value | £4,619 | £4,757 | £8,983 | £10,339 | £10,959 | £39,656 |
| Net Return | £5,347 | £5,558 | £9,934 | £11,444 | £12,263 | £44,545 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 11% | 12% | 21% | 24% | 26% | 94% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change