Flat M5 2 beds 1 bath

Hollies Lane, Salford M5

North West, England · M5

Initial Investment

First Year

£52,000First Year

Profit From Rental Income

After 5 Years

£7,140

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£43,790

↗ 26%After 5 Years

Return On Investment

98%

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	£13,500	£13,703	£14,045	£14,396	£14,828	£70,472
Total Expenses	£12,095	£12,207	£12,327	£12,450	£12,579	£61,658
Profit Before Tax	£1,405	£1,496	£1,718	£1,946	£2,250	£8,814
Profit After Tax	£1,138	£1,211	£1,391	£1,576	£1,822	£7,140
Change In Property Value	£5,100	£5,253	£9,919	£11,416	£12,101	£43,790
Net Return	£6,238	£6,464	£11,311	£12,993	£13,923	£50,930
Return From Rental Income (%)	2%	2%	3%	3%	4%	14%
Total Net Return (%)	12%	12%	22%	25%	27%	98%

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