Flat
M5
2 beds
2 baths
Taylorson Street South, Salford M5
North West, England · M5
View property listing
Initial Investment
£49,000First YearProfit From Rental Income
£13,918
↗ 28%After 5 Years
Change In Property Value
£41,214
↗ 26%After 5 Years
Return On Investment
113%
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 | £12,636 | £12,826 | £13,146 | £13,475 | £13,879 | £65,962 |
| Total Expenses | £9,612 | £9,677 | £9,752 | £9,828 | £9,911 | £48,779 |
| Profit Before Tax | £3,024 | £3,149 | £3,395 | £3,647 | £3,968 | £17,182 |
| Profit After Tax | £2,450 | £2,551 | £2,750 | £2,954 | £3,214 | £13,918 |
| Change In Property Value | £4,800 | £4,944 | £9,336 | £10,745 | £11,389 | £41,214 |
| Net Return | £7,250 | £7,495 | £12,086 | £13,698 | £14,603 | £55,132 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 28% |
| Total Net Return (%) | 15% | 15% | 25% | 28% | 30% | 113% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change