Flat
M5
1 bed
1 bath
Windsor Street, Salford M5
North West, England · M5
View property listing
Initial Investment
£43,600First YearProfit From Rental Income
£11,650
↗ 27%After 5 Years
Change In Property Value
£36,578
↗ 26%After 5 Years
Return On Investment
111%
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 | £11,280 | £11,449 | £11,735 | £12,029 | £12,390 | £58,883 |
| Total Expenses | £8,762 | £8,825 | £8,896 | £8,970 | £9,048 | £44,501 |
| Profit Before Tax | £2,518 | £2,624 | £2,839 | £3,059 | £3,341 | £14,382 |
| Profit After Tax | £2,040 | £2,126 | £2,300 | £2,478 | £2,707 | £11,650 |
| Change In Property Value | £4,260 | £4,388 | £8,286 | £9,536 | £10,108 | £36,578 |
| Net Return | £6,300 | £6,514 | £10,585 | £12,014 | £12,815 | £48,227 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 14% | 15% | 24% | 28% | 29% | 111% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change