Flat M5 1 bed 1 bath

Local Crescent, Hulme Street, Salford M5

North West, England · M5

Initial Investment

First Year

£62,500First Year

Profit From Rental Income

After 5 Years

£19,241

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£52,806

↗ 26%After 5 Years

Return On Investment

115%

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	£16,284	£16,528	£16,941	£17,365	£17,886	£85,005
Total Expenses	£12,076	£12,153	£12,244	£12,338	£12,439	£61,250
Profit Before Tax	£4,208	£4,375	£4,697	£5,027	£5,447	£23,754
Profit After Tax	£3,409	£3,544	£3,805	£4,072	£4,412	£19,241
Change In Property Value	£6,150	£6,335	£11,962	£13,767	£14,593	£52,806
Net Return	£9,559	£9,878	£15,766	£17,839	£19,005	£72,047
Return From Rental Income (%)	5%	6%	6%	7%	7%	31%
Total Net Return (%)	15%	16%	25%	29%	30%	115%

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