Flat M5 2 beds 1 bath

Fire Station Square, Salford, Manchester M5

North West, England · M5

Initial Investment

First Year

£128,500First Year

Profit From Rental Income

After 5 Years

£34,262

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£103,035

↗ 26%After 5 Years

Return On Investment

107%

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	£28,116	£28,538	£29,251	£29,982	£30,882	£146,769
Total Expenses	£20,682	£20,770	£20,884	£21,001	£21,134	£104,470
Profit Before Tax	£7,434	£7,768	£8,367	£8,981	£9,748	£42,299
Profit After Tax	£6,022	£6,292	£6,777	£7,275	£7,896	£34,262
Change In Property Value	£12,000	£12,360	£23,340	£26,862	£28,474	£103,035
Net Return	£18,022	£18,652	£30,117	£34,137	£36,370	£137,298
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	14%	15%	23%	27%	28%	107%

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