Flat
M5
4 beds
2 baths
Churchill Way, Salford M5
North West, England · M5
View property listing
Initial Investment
£138,982First YearProfit From Rental Income
£22,143
↗ 16%After 5 Years
Change In Property Value
£110,750
↗ 26%After 5 Years
Return On Investment
96%
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 | £26,196 | £26,589 | £27,254 | £27,935 | £28,773 | £136,747 |
| Total Expenses | £21,678 | £21,763 | £21,873 | £21,985 | £22,111 | £109,409 |
| Profit Before Tax | £4,518 | £4,826 | £5,381 | £5,950 | £6,662 | £27,337 |
| Profit After Tax | £3,660 | £3,909 | £4,359 | £4,820 | £5,396 | £22,143 |
| Change In Property Value | £12,899 | £13,285 | £25,087 | £28,873 | £30,606 | £110,750 |
| Net Return | £16,558 | £17,194 | £29,446 | £33,693 | £36,002 | £132,894 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 12% | 12% | 21% | 24% | 26% | 96% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change