Flat
M5
2 beds
1 bath
Windsor Street, Salford M5
North West, England · M5
View property listing
Initial Investment
£45,100First YearProfit From Rental Income
£12,353
↗ 27%After 5 Years
Change In Property Value
£37,866
↗ 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 | £11,676 | £11,851 | £12,147 | £12,451 | £12,825 | £60,950 |
| Total Expenses | £9,000 | £9,063 | £9,136 | £9,210 | £9,290 | £45,699 |
| Profit Before Tax | £2,676 | £2,788 | £3,011 | £3,241 | £3,534 | £15,251 |
| Profit After Tax | £2,168 | £2,258 | £2,439 | £2,625 | £2,863 | £12,353 |
| Change In Property Value | £4,410 | £4,542 | £8,577 | £9,872 | £10,464 | £37,866 |
| Net Return | £6,578 | £6,800 | £11,017 | £12,497 | £13,327 | £50,219 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 15% | 15% | 24% | 28% | 30% | 111% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change