Flat M5 3 beds 2 baths

Fairbrother Street, Salford M5

North West, England · M5

Initial Investment

First Year

£62,800First Year

Profit From Rental Income

After 5 Years

£20,107

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£53,063

↗ 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	£16,356	£16,601	£17,016	£17,442	£17,965	£85,381
Total Expenses	£11,945	£12,018	£12,106	£12,195	£12,293	£60,557
Profit Before Tax	£4,411	£4,583	£4,911	£5,247	£5,672	£24,824
Profit After Tax	£3,573	£3,712	£3,978	£4,250	£4,594	£20,107
Change In Property Value	£6,180	£6,365	£12,020	£13,834	£14,664	£53,063
Net Return	£9,753	£10,078	£15,998	£18,084	£19,258	£73,171
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	16%	16%	25%	29%	31%	117%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change