Flat
M5
4 beds
2 baths
Churchill Way, Salford M5
North West, England · M5
View property listing
Initial Investment
£135,482First YearProfit From Rental Income
£21,467
↗ 16%After 5 Years
Change In Property Value
£108,174
↗ 26%After 5 Years
Return On Investment
96%
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 | £25,596 | £25,980 | £26,629 | £27,295 | £28,114 | £133,615 |
| Total Expenses | £21,221 | £21,306 | £21,413 | £21,524 | £21,648 | £107,112 |
| Profit Before Tax | £4,375 | £4,674 | £5,216 | £5,771 | £6,466 | £26,502 |
| Profit After Tax | £3,544 | £3,786 | £4,225 | £4,675 | £5,237 | £21,467 |
| Change In Property Value | £12,599 | £12,976 | £24,504 | £28,202 | £29,894 | £108,174 |
| Net Return | £16,142 | £16,763 | £28,729 | £32,876 | £35,131 | £129,641 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 12% | 12% | 21% | 24% | 26% | 96% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change