Flat
M5
2 beds
2 baths
Dyer Street, Salford M5
North West, England · M5
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£27,572
↗ 33%After 5 Years
Change In Property Value
£70,837
↗ 26%After 5 Years
Return On Investment
116%
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 | £21,840 | £22,168 | £22,722 | £23,290 | £23,989 | £114,008 |
| Total Expenses | £15,779 | £15,873 | £15,986 | £16,102 | £16,229 | £79,969 |
| Profit Before Tax | £6,061 | £6,294 | £6,736 | £7,188 | £7,760 | £34,039 |
| Profit After Tax | £4,910 | £5,099 | £5,456 | £5,822 | £6,285 | £27,572 |
| Change In Property Value | £8,250 | £8,498 | £16,046 | £18,468 | £19,576 | £70,837 |
| Net Return | £13,160 | £13,596 | £21,502 | £24,290 | £25,861 | £98,408 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 33% |
| Total Net Return (%) | 16% | 16% | 25% | 29% | 31% | 116% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change