Flat
M5
1 bed
1 bath
Hulton Street, Salford M5
North West, England · M5
View property listing
Initial Investment
£41,500First YearProfit From Rental Income
£10,445
↗ 25%After 5 Years
Change In Property Value
£34,774
↗ 26%After 5 Years
Return On Investment
109%
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 | £10,668 | £10,828 | £11,099 | £11,376 | £11,717 | £55,688 |
| Total Expenses | £8,423 | £8,485 | £8,555 | £8,627 | £8,703 | £42,793 |
| Profit Before Tax | £2,245 | £2,343 | £2,544 | £2,750 | £3,014 | £12,896 |
| Profit After Tax | £1,819 | £1,898 | £2,060 | £2,227 | £2,441 | £10,445 |
| Change In Property Value | £4,050 | £4,172 | £7,877 | £9,066 | £9,610 | £34,774 |
| Net Return | £5,869 | £6,069 | £9,938 | £11,293 | £12,051 | £45,220 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 14% | 15% | 24% | 27% | 29% | 109% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change