Flat
M5
2 beds
2 baths
15 Middlewood Street, Salford M5
North West, England · M5
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£25,729
↗ 30%After 5 Years
Change In Property Value
£72,125
↗ 26%After 5 Years
Return On Investment
113%
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 | £22,236 | £22,570 | £23,134 | £23,712 | £24,423 | £116,075 |
| Total Expenses | £16,619 | £16,728 | £16,855 | £16,984 | £17,126 | £84,311 |
| Profit Before Tax | £5,617 | £5,842 | £6,279 | £6,728 | £7,298 | £31,764 |
| Profit After Tax | £4,550 | £4,732 | £5,086 | £5,449 | £5,911 | £25,729 |
| Change In Property Value | £8,400 | £8,652 | £16,338 | £18,803 | £19,932 | £72,125 |
| Net Return | £12,950 | £13,384 | £21,424 | £24,253 | £25,843 | £97,854 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 15% | 15% | 25% | 28% | 30% | 113% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change