Flat M5 1 bed 1 bath

Regent Plaza, Salford M5

North West, England · M5

Initial Investment

First Year

£49,000First Year

Profit From Rental Income

After 5 Years

£14,192

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£41,214

↗ 26%After 5 Years

Return On Investment

113%

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	£12,708	£12,899	£13,221	£13,552	£13,958	£66,337
Total Expenses	£9,619	£9,684	£9,759	£9,836	£9,919	£48,817
Profit Before Tax	£3,089	£3,215	£3,462	£3,716	£4,039	£17,520
Profit After Tax	£2,502	£2,604	£2,804	£3,010	£3,271	£14,192
Change In Property Value	£4,800	£4,944	£9,336	£10,745	£11,389	£41,214
Net Return	£7,302	£7,548	£12,140	£13,754	£14,661	£55,406
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	15%	15%	25%	28%	30%	113%

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