Flat
M5
2 beds
2 baths
Hulme Street, Salford M5
North West, England · M5
View property listing
Initial Investment
£91,050First YearProfit From Rental Income
£32,550
↗ 36%After 5 Years
Change In Property Value
£75,474
↗ 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 | £23,148 | £23,495 | £24,083 | £24,685 | £25,425 | £120,836 |
| Total Expenses | £15,940 | £16,020 | £16,122 | £16,226 | £16,343 | £80,651 |
| Profit Before Tax | £7,208 | £7,475 | £7,961 | £8,459 | £9,082 | £40,185 |
| Profit After Tax | £5,839 | £6,055 | £6,448 | £6,851 | £7,357 | £32,550 |
| Change In Property Value | £8,790 | £9,054 | £17,096 | £19,676 | £20,857 | £75,474 |
| Net Return | £14,629 | £15,108 | £23,544 | £26,528 | £28,214 | £108,023 |
| Return From Rental Income (%) | 6% | 7% | 7% | 8% | 8% | 36% |
| 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