Flat
M5
2 beds
2 baths
Hulme Street, Salford M5
North West, England · M5
View property listing
Initial Investment
£74,500First YearProfit From Rental Income
£12,772
↗ 17%After 5 Years
Change In Property Value
£63,109
↗ 26%After 5 Years
Return On Investment
102%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,924 | £16,163 | £16,567 | £16,981 | £17,491 | £83,125 |
| Total Expenses | £13,313 | £13,383 | £13,466 | £13,551 | £13,645 | £67,358 |
| Profit Before Tax | £2,611 | £2,780 | £3,101 | £3,430 | £3,846 | £15,768 |
| Profit After Tax | £2,115 | £2,252 | £2,512 | £2,778 | £3,115 | £12,772 |
| Change In Property Value | £7,350 | £7,571 | £14,296 | £16,453 | £17,440 | £63,109 |
| Net Return | £9,465 | £9,822 | £16,807 | £19,231 | £20,555 | £75,881 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 13% | 13% | 23% | 26% | 28% | 102% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change