Flat M5 2 beds 2 baths

Slater House, Salford, Greater Manchester M5

North West, England · M5

Initial Investment

First Year

£40,300First Year

Profit From Rental Income

After 5 Years

£9,855

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£33,744

↗ 26%After 5 Years

Return On Investment

108%

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	£10,344	£10,499	£10,762	£11,031	£11,362	£53,997
Total Expenses	£8,232	£8,293	£8,363	£8,433	£8,509	£41,830
Profit Before Tax	£2,112	£2,206	£2,399	£2,597	£2,853	£12,167
Profit After Tax	£1,711	£1,787	£1,943	£2,104	£2,311	£9,855
Change In Property Value	£3,930	£4,048	£7,644	£8,797	£9,325	£33,744
Net Return	£5,641	£5,835	£9,587	£10,901	£11,636	£43,599
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	14%	14%	24%	27%	29%	108%

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