Flat
M5
2 beds
2 baths
Local Crescent, 14 Hulme Street, Salford M5
North West, England · M5
View property listing
Initial Investment
£79,500First YearProfit From Rental Income
£27,943
↗ 35%After 5 Years
Change In Property Value
£66,973
↗ 26%After 5 Years
Return On Investment
119%
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 | £20,544 | £20,852 | £21,373 | £21,908 | £22,565 | £107,242 |
| Total Expenses | £14,370 | £14,447 | £14,542 | £14,639 | £14,747 | £72,745 |
| Profit Before Tax | £6,174 | £6,405 | £6,832 | £7,269 | £7,818 | £34,497 |
| Profit After Tax | £5,001 | £5,188 | £5,534 | £5,888 | £6,332 | £27,943 |
| Change In Property Value | £7,800 | £8,034 | £15,171 | £17,460 | £18,508 | £66,973 |
| Net Return | £12,801 | £13,222 | £20,705 | £23,348 | £24,840 | £94,916 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 16% | 17% | 26% | 29% | 31% | 119% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change