Flat M5 1 bed 1 bath

Local Crescent, Block B, 4 Hulme Street, Salford M5

North West, England · M5

Initial Investment

First Year

£58,000First Year

Profit From Rental Income

After 5 Years

£11,872

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£48,942

↗ 26%After 5 Years

Return On Investment

105%

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	£14,400	£14,616	£14,981	£15,356	£15,817	£75,170
Total Expenses	£11,909	£11,998	£12,098	£12,200	£12,308	£60,513
Profit Before Tax	£2,491	£2,618	£2,884	£3,156	£3,509	£14,657
Profit After Tax	£2,018	£2,120	£2,336	£2,557	£2,842	£11,872
Change In Property Value	£5,700	£5,871	£11,086	£12,759	£13,525	£48,942
Net Return	£7,718	£7,991	£13,422	£15,316	£16,367	£60,814
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	13%	14%	23%	26%	28%	105%

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