Flat M5 3 beds 2 baths

Hampson Street, Salford, Manchester M5

North West, England · M5

Initial Investment

First Year

£64,000First Year

Profit From Rental Income

After 5 Years

£9,765

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£54,094

↗ 26%After 5 Years

Return On Investment

100%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,656	£13,861	£14,207	£14,563	£14,999	£71,286
Total Expenses	£11,697	£11,764	£11,841	£11,921	£12,007	£59,231
Profit Before Tax	£1,959	£2,097	£2,366	£2,642	£2,992	£12,056
Profit After Tax	£1,587	£1,699	£1,916	£2,140	£2,424	£9,765
Change In Property Value	£6,300	£6,489	£12,253	£14,103	£14,949	£54,094
Net Return	£7,887	£8,188	£14,170	£16,242	£17,372	£63,859
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	12%	13%	22%	25%	27%	100%

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