Flat
M5
2 beds
1 bath
Middlewood Street, Salford M5
North West, England · M5
View property listing
Initial Investment
£41,500First YearProfit From Rental Income
£10,628
↗ 26%After 5 Years
Change In Property Value
£34,774
↗ 26%After 5 Years
Return On Investment
109%
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 | £10,716 | £10,877 | £11,149 | £11,427 | £11,770 | £55,939 |
| Total Expenses | £8,428 | £8,490 | £8,560 | £8,632 | £8,709 | £42,818 |
| Profit Before Tax | £2,288 | £2,387 | £2,589 | £2,796 | £3,062 | £13,121 |
| Profit After Tax | £1,854 | £1,933 | £2,097 | £2,265 | £2,480 | £10,628 |
| Change In Property Value | £4,050 | £4,172 | £7,877 | £9,066 | £9,610 | £34,774 |
| Net Return | £5,904 | £6,105 | £9,974 | £11,330 | £12,090 | £45,403 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 26% |
| Total Net Return (%) | 14% | 15% | 24% | 27% | 29% | 109% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change