Flat
M5
4 beds
2 baths
Churchill Way, Salford M5
North West, England · M5
View property listing
Initial Investment
£138,282First YearProfit From Rental Income
£22,008
↗ 16%After 5 Years
Change In Property Value
£110,235
↗ 26%After 5 Years
Return On Investment
96%
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 | £26,076 | £26,467 | £27,129 | £27,807 | £28,641 | £136,120 |
| Total Expenses | £21,587 | £21,672 | £21,781 | £21,892 | £22,019 | £108,950 |
| Profit Before Tax | £4,489 | £4,796 | £5,348 | £5,915 | £6,623 | £27,170 |
| Profit After Tax | £3,636 | £3,884 | £4,332 | £4,791 | £5,364 | £22,008 |
| Change In Property Value | £12,839 | £13,224 | £24,971 | £28,739 | £30,463 | £110,235 |
| Net Return | £16,475 | £17,108 | £29,303 | £33,530 | £35,828 | £132,243 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 12% | 12% | 21% | 24% | 26% | 96% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change