Flat
M5
1 bed
1 bath
Salford M5
North West, England · M5
View property listing
Initial Investment
£59,500First YearProfit From Rental Income
£18,909
↗ 32%After 5 Years
Change In Property Value
£50,230
↗ 26%After 5 Years
Return On Investment
116%
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 | £15,480 | £15,712 | £16,105 | £16,508 | £17,003 | £80,808 |
| Total Expenses | £11,334 | £11,404 | £11,487 | £11,572 | £11,666 | £57,463 |
| Profit Before Tax | £4,146 | £4,308 | £4,618 | £4,935 | £5,337 | £23,345 |
| Profit After Tax | £3,359 | £3,490 | £3,740 | £3,997 | £4,323 | £18,909 |
| Change In Property Value | £5,850 | £6,026 | £11,378 | £13,095 | £13,881 | £50,230 |
| Net Return | £9,209 | £9,515 | £15,119 | £17,093 | £18,204 | £69,139 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 15% | 16% | 25% | 29% | 31% | 116% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change