Flat
M5
3 beds
2 baths
Middlewood Street, Salford M5
North West, England · M5
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£28,106
↗ 32%After 5 Years
Change In Property Value
£72,125
↗ 26%After 5 Years
Return On Investment
116%
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 | £22,236 | £22,570 | £23,134 | £23,712 | £24,423 | £116,075 |
| Total Expenses | £16,057 | £16,153 | £16,268 | £16,385 | £16,514 | £81,376 |
| Profit Before Tax | £6,179 | £6,417 | £6,866 | £7,327 | £7,909 | £34,699 |
| Profit After Tax | £5,005 | £5,198 | £5,562 | £5,935 | £6,406 | £28,106 |
| Change In Property Value | £8,400 | £8,652 | £16,338 | £18,803 | £19,932 | £72,125 |
| Net Return | £13,405 | £13,850 | £21,900 | £24,738 | £26,338 | £100,231 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 15% | 16% | 25% | 29% | 30% | 116% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change