Flat M5 3 beds 2 baths

Local Crescent, Salford M5

North West, England · M5

Initial Investment

First Year

£121,500First Year

Profit From Rental Income

After 5 Years

£35,180

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£97,884

↗ 26%After 5 Years

Return On Investment

110%

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	£30,180	£30,633	£31,399	£32,183	£33,149	£157,544
Total Expenses	£22,495	£22,641	£22,812	£22,987	£23,177	£114,112
Profit Before Tax	£7,686	£7,992	£8,586	£9,196	£9,972	£43,432
Profit After Tax	£6,225	£6,473	£6,955	£7,449	£8,077	£35,180
Change In Property Value	£11,400	£11,742	£22,173	£25,519	£27,050	£97,884
Net Return	£17,625	£18,215	£29,128	£32,968	£35,127	£133,063
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	15%	15%	24%	27%	29%	110%

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