Flat
M5
1 bed
1 bath
Regents Plaza, Oldfield Road, Salford M5
North West, England · M5
View property listing
Initial Investment
£53,200First YearProfit From Rental Income
£6,645
↗ 12%After 5 Years
Change In Property Value
£44,820
↗ 26%After 5 Years
Return On Investment
97%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,316 | £11,486 | £11,773 | £12,067 | £12,429 | £59,071 |
| Total Expenses | £10,035 | £10,098 | £10,170 | £10,243 | £10,322 | £50,868 |
| Profit Before Tax | £1,281 | £1,388 | £1,603 | £1,824 | £2,107 | £8,203 |
| Profit After Tax | £1,038 | £1,124 | £1,299 | £1,478 | £1,707 | £6,645 |
| Change In Property Value | £5,220 | £5,377 | £10,153 | £11,685 | £12,386 | £44,820 |
| Net Return | £6,258 | £6,501 | £11,451 | £13,163 | £14,093 | £51,465 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 12% | 12% | 22% | 25% | 26% | 97% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change