Flat
M5
0 beds
1 bath
Taylorson Street South, Salford M5
North West, England · M5
View property listing
Initial Investment
£22,000First YearProfit From Rental Income
£1,436
↗ 7%After 5 Years
Change In Property Value
£18,031
↗ 26%After 5 Years
Return On Investment
88%
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 | £5,556 | £5,639 | £5,780 | £5,925 | £6,103 | £29,003 |
| Total Expenses | £5,333 | £5,387 | £5,444 | £5,503 | £5,563 | £27,230 |
| Profit Before Tax | £223 | £252 | £336 | £422 | £540 | £1,773 |
| Profit After Tax | £181 | £204 | £272 | £342 | £437 | £1,436 |
| Change In Property Value | £2,100 | £2,163 | £4,084 | £4,701 | £4,983 | £18,031 |
| Net Return | £2,281 | £2,367 | £4,357 | £5,043 | £5,420 | £19,468 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 10% | 11% | 20% | 23% | 25% | 88% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change