Flat
M5
3 beds
2 baths
Churchill Way, Salford M5
North West, England · M5
View property listing
Initial Investment
£120,782First YearProfit From Rental Income
£31,914
↗ 26%After 5 Years
Change In Property Value
£97,356
↗ 26%After 5 Years
Return On Investment
107%
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 | £26,568 | £26,967 | £27,641 | £28,332 | £29,182 | £138,689 |
| Total Expenses | £19,652 | £19,738 | £19,848 | £19,961 | £20,089 | £99,288 |
| Profit Before Tax | £6,916 | £7,229 | £7,792 | £8,371 | £9,093 | £39,401 |
| Profit After Tax | £5,602 | £5,855 | £6,312 | £6,780 | £7,365 | £31,914 |
| Change In Property Value | £11,339 | £11,679 | £22,053 | £25,381 | £26,904 | £97,356 |
| Net Return | £16,940 | £17,534 | £28,365 | £32,161 | £34,269 | £129,270 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 14% | 15% | 23% | 27% | 28% | 107% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change