Flat
M5
2 beds
2 baths
Hulme Street, Salford M5
North West, England · M5
View property listing
Initial Investment
£81,250First YearProfit From Rental Income
£26,503
↗ 33%After 5 Years
Change In Property Value
£68,261
↗ 26%After 5 Years
Return On Investment
117%
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 | £21,048 | £21,364 | £21,898 | £22,445 | £23,119 | £109,873 |
| Total Expenses | £15,223 | £15,314 | £15,423 | £15,535 | £15,658 | £77,154 |
| Profit Before Tax | £5,825 | £6,050 | £6,474 | £6,910 | £7,460 | £32,720 |
| Profit After Tax | £4,719 | £4,900 | £5,244 | £5,597 | £6,043 | £26,503 |
| Change In Property Value | £7,950 | £8,189 | £15,463 | £17,796 | £18,864 | £68,261 |
| Net Return | £12,669 | £13,089 | £20,707 | £23,393 | £24,907 | £94,764 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 33% |
| Total Net Return (%) | 16% | 16% | 25% | 29% | 31% | 117% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change