Flat
M5
3 beds
2 baths
Local Crescent, Block C 14 Hulme Street, Salford, Manchester City Centre M5
North West, England · M5
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£37,043
↗ 36%After 5 Years
Change In Property Value
£83,716
↗ 26%After 5 Years
Return On Investment
118%
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 | £25,680 | £26,065 | £26,717 | £27,385 | £28,206 | £134,053 |
| Total Expenses | £17,462 | £17,547 | £17,655 | £17,766 | £17,890 | £88,320 |
| Profit Before Tax | £8,218 | £8,518 | £9,062 | £9,619 | £10,316 | £45,733 |
| Profit After Tax | £6,656 | £6,900 | £7,340 | £7,791 | £8,356 | £37,043 |
| Change In Property Value | £9,750 | £10,043 | £18,964 | £21,825 | £23,135 | £83,716 |
| Net Return | £16,406 | £16,942 | £26,304 | £29,617 | £31,491 | £120,760 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 36% |
| Total Net Return (%) | 16% | 17% | 26% | 29% | 31% | 118% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change