Flat M5 2 beds 1 bath

Reeves Court, Canterbury Gardens, Salford M5

North West, England · M5

Initial Investment

First Year

£38,500First Year

Profit From Rental Income

After 5 Years

£9,038

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£32,199

↗ 26%After 5 Years

Return On Investment

107%

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	£9,876	£10,024	£10,275	£10,532	£10,848	£51,554
Total Expenses	£7,947	£8,008	£8,076	£8,145	£8,220	£40,396
Profit Before Tax	£1,929	£2,016	£2,199	£2,386	£2,628	£11,159
Profit After Tax	£1,563	£1,633	£1,781	£1,933	£2,129	£9,038
Change In Property Value	£3,750	£3,863	£7,294	£8,394	£8,898	£32,199
Net Return	£5,313	£5,496	£9,075	£10,327	£11,027	£41,237
Return From Rental Income (%)	4%	4%	5%	5%	6%	23%
Total Net Return (%)	14%	14%	24%	27%	29%	107%

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