Flat
M5
1 bed
1 bath
Worrall Street, Salford, Greater Manchester M5
North West, England · M5
View property listing
Initial Investment
£38,500First YearProfit From Rental Income
£14,838
↗ 39%After 5 Years
Change In Property Value
£32,199
↗ 26%After 5 Years
Return On Investment
122%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,400 | £11,571 | £11,860 | £12,157 | £12,521 | £59,510 |
| Total Expenses | £8,099 | £8,162 | £8,234 | £8,308 | £8,387 | £41,191 |
| Profit Before Tax | £3,301 | £3,409 | £3,626 | £3,849 | £4,134 | £18,318 |
| Profit After Tax | £2,674 | £2,761 | £2,937 | £3,118 | £3,349 | £14,838 |
| Change In Property Value | £3,750 | £3,863 | £7,294 | £8,394 | £8,898 | £32,199 |
| Net Return | £6,424 | £6,623 | £10,231 | £11,512 | £12,247 | £47,037 |
| Return From Rental Income (%) | 7% | 7% | 8% | 8% | 9% | 39% |
| Total Net Return (%) | 17% | 17% | 27% | 30% | 32% | 122% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change