Flat M5 1 bed 1 bath

Regents Plaza, Oldfield Road, Salford M5

North West, England · M5

Initial Investment

First Year

£53,200First Year

Profit From Rental Income

After 5 Years

£17,762

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£44,820

↗ 26%After 5 Years

Return On Investment

118%

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	£13,824	£14,031	£14,382	£14,742	£15,184	£72,163
Total Expenses	£9,914	£9,972	£10,042	£10,114	£10,193	£50,234
Profit Before Tax	£3,910	£4,059	£4,340	£4,628	£4,991	£21,929
Profit After Tax	£3,167	£3,288	£3,515	£3,749	£4,043	£17,762
Change In Property Value	£5,220	£5,377	£10,153	£11,685	£12,386	£44,820
Net Return	£8,387	£8,665	£13,668	£15,434	£16,429	£62,583
Return From Rental Income (%)	6%	6%	7%	7%	8%	33%
Total Net Return (%)	16%	16%	26%	29%	31%	118%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change