Flat
M5
1 bed
1 bath
2 Hulme Street, Salford M5
North West, England · M5
View property listing
Initial Investment
£77,750First YearProfit From Rental Income
£19,225
↗ 25%After 5 Years
Change In Property Value
£65,685
↗ 26%After 5 Years
Return On Investment
109%
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 | £20,256 | £20,560 | £21,074 | £21,601 | £22,249 | £105,739 |
| Total Expenses | £16,135 | £16,257 | £16,394 | £16,534 | £16,684 | £82,004 |
| Profit Before Tax | £4,121 | £4,303 | £4,680 | £5,066 | £5,564 | £23,735 |
| Profit After Tax | £3,338 | £3,485 | £3,791 | £4,104 | £4,507 | £19,225 |
| Change In Property Value | £7,650 | £7,880 | £14,879 | £17,125 | £18,152 | £65,685 |
| Net Return | £10,988 | £11,365 | £18,670 | £21,228 | £22,659 | £84,910 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 14% | 15% | 24% | 27% | 29% | 109% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change