Flat M5 1 bed 1 bath

Local Crescent, 4 Hulme Street, Salford M5

North West, England · M5

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£14,511

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£51,518

↗ 26%After 5 Years

Return On Investment

108%

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	£15,888	£16,126	£16,529	£16,943	£17,451	£82,938
Total Expenses	£12,790	£12,889	£12,999	£13,112	£13,233	£65,023
Profit Before Tax	£3,098	£3,238	£3,530	£3,831	£4,218	£17,915
Profit After Tax	£2,510	£2,622	£2,860	£3,103	£3,417	£14,511
Change In Property Value	£6,000	£6,180	£11,670	£13,431	£14,237	£51,518
Net Return	£8,510	£8,802	£14,529	£16,534	£17,654	£66,029
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	14%	14%	24%	27%	29%	108%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change