Flat
M5
1 bed
1 bath
Local Crescent, Salford M5
North West, England · M5
View property listing
Initial Investment
£60,400First YearProfit From Rental Income
£14,058
↗ 23%After 5 Years
Change In Property Value
£51,003
↗ 26%After 5 Years
Return On Investment
108%
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 | £15,720 | £15,956 | £16,355 | £16,764 | £17,266 | £82,061 |
| Total Expenses | £12,726 | £12,825 | £12,936 | £13,049 | £13,170 | £64,705 |
| Profit Before Tax | £2,994 | £3,131 | £3,419 | £3,715 | £4,097 | £17,355 |
| Profit After Tax | £2,425 | £2,536 | £2,769 | £3,009 | £3,318 | £14,058 |
| Change In Property Value | £5,940 | £6,118 | £11,553 | £13,297 | £14,094 | £51,003 |
| Net Return | £8,365 | £8,654 | £14,322 | £16,305 | £17,413 | £65,060 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 14% | 14% | 24% | 27% | 29% | 108% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change