Flat M5 1 bed 1 bath

Local Crescent, 2 Hulme Street, Salford M5

North West, England · M5

Initial Investment

First Year

£64,000First Year

Profit From Rental Income

After 5 Years

£20,953

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£54,094

↗ 26%After 5 Years

Return On Investment

117%

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	£16,596	£16,845	£17,266	£17,698	£18,229	£86,633
Total Expenses	£11,991	£12,062	£12,147	£12,234	£12,330	£60,765
Profit Before Tax	£4,605	£4,783	£5,119	£5,463	£5,899	£25,868
Profit After Tax	£3,730	£3,874	£4,146	£4,425	£4,778	£20,953
Change In Property Value	£6,300	£6,489	£12,253	£14,103	£14,949	£54,094
Net Return	£10,030	£10,363	£16,400	£18,528	£19,727	£75,047
Return From Rental Income (%)	6%	6%	6%	7%	7%	33%
Total Net Return (%)	16%	16%	26%	29%	31%	117%

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