Flat
M5
1 bed
1 bath
Worrall Street, Salford, Greater Manchester M5
North West, England · M5
View property listing
Initial Investment
£38,500First YearProfit From Rental Income
£7,094
↗ 18%After 5 Years
Change In Property Value
£32,199
↗ 26%After 5 Years
Return On Investment
102%
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 | £9,924 | £10,073 | £10,325 | £10,583 | £10,900 | £51,805 |
| Total Expenses | £8,455 | £8,527 | £8,606 | £8,687 | £8,772 | £43,047 |
| Profit Before Tax | £1,469 | £1,546 | £1,718 | £1,896 | £2,128 | £8,758 |
| Profit After Tax | £1,190 | £1,252 | £1,392 | £1,536 | £1,724 | £7,094 |
| Change In Property Value | £3,750 | £3,863 | £7,294 | £8,394 | £8,898 | £32,199 |
| Net Return | £4,940 | £5,114 | £8,686 | £9,930 | £10,622 | £39,292 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 13% | 13% | 23% | 26% | 28% | 102% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change