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
£24,311
↗ 33%After 5 Years
Change In Property Value
£63,109
↗ 26%After 5 Years
Return On Investment
117%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,452 | £19,744 | £20,237 | £20,743 | £21,366 | £101,542 |
| Total Expenses | £14,112 | £14,197 | £14,299 | £14,403 | £14,518 | £71,528 |
| Profit Before Tax | £5,340 | £5,547 | £5,938 | £6,340 | £6,848 | £30,014 |
| Profit After Tax | £4,326 | £4,493 | £4,810 | £5,136 | £5,547 | £24,311 |
| Change In Property Value | £7,350 | £7,571 | £14,296 | £16,453 | £17,440 | £63,109 |
| Net Return | £11,676 | £12,063 | £19,106 | £21,588 | £22,987 | £87,420 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 33% |
| Total Net Return (%) | 16% | 16% | 26% | 29% | 31% | 117% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change