Flat M5 2 beds 1 bath

Eccles New Road, Salford M5

North West, England · M5

Initial Investment

First Year

£46,000First Year

Profit From Rental Income

After 5 Years

£12,556

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£38,638

↗ 26%After 5 Years

Return On Investment

111%

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	£11,856	£12,034	£12,335	£12,643	£13,022	£61,890
Total Expenses	£9,137	£9,201	£9,274	£9,348	£9,429	£46,389
Profit Before Tax	£2,719	£2,833	£3,061	£3,295	£3,593	£15,501
Profit After Tax	£2,203	£2,295	£2,479	£2,669	£2,911	£12,556
Change In Property Value	£4,500	£4,635	£8,752	£10,073	£10,678	£38,638
Net Return	£6,703	£6,930	£11,232	£12,742	£13,588	£51,194
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	15%	15%	24%	28%	30%	111%

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