Flat
M5
2 beds
2 baths
Hulme Street, Salford M5
North West, England · M5
View property listing
Initial Investment
£74,500First YearProfit From Rental Income
£25,832
↗ 35%After 5 Years
Change In Property Value
£63,109
↗ 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 | £19,356 | £19,646 | £20,137 | £20,641 | £21,260 | £101,041 |
| Total Expenses | £13,656 | £13,731 | £13,823 | £13,917 | £14,022 | £69,149 |
| Profit Before Tax | £5,700 | £5,915 | £6,314 | £6,724 | £7,238 | £31,892 |
| Profit After Tax | £4,617 | £4,791 | £5,115 | £5,446 | £5,863 | £25,832 |
| Change In Property Value | £7,350 | £7,571 | £14,296 | £16,453 | £17,440 | £63,109 |
| Net Return | £11,967 | £12,362 | £19,410 | £21,899 | £23,303 | £88,942 |
| Return From Rental Income (%) | 6% | 6% | 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