Flat
M5
2 beds
1 bath
Windsor Street, Salford M5
North West, England · M5
View property listing
Initial Investment
£46,300First YearProfit From Rental Income
£4,632
↗ 10%After 5 Years
Change In Property Value
£38,896
↗ 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 | £9,816 | £9,963 | £10,212 | £10,468 | £10,782 | £51,241 |
| Total Expenses | £8,973 | £9,033 | £9,101 | £9,171 | £9,245 | £45,522 |
| Profit Before Tax | £843 | £930 | £1,111 | £1,297 | £1,537 | £5,719 |
| Profit After Tax | £683 | £753 | £900 | £1,051 | £1,245 | £4,632 |
| Change In Property Value | £4,530 | £4,666 | £8,811 | £10,140 | £10,749 | £38,896 |
| Net Return | £5,213 | £5,419 | £9,711 | £11,191 | £11,994 | £43,528 |
| Return From Rental Income (%) | 1% | 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