Flat
M5
2 beds
2 baths
Hulme Street, Salford M5
North West, England · M5
View property listing
Initial Investment
£99,800First YearProfit From Rental Income
£36,068
↗ 36%After 5 Years
Change In Property Value
£81,913
↗ 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 | £25,128 | £25,505 | £26,143 | £26,796 | £27,600 | £131,172 |
| Total Expenses | £17,129 | £17,213 | £17,320 | £17,429 | £17,552 | £86,644 |
| Profit Before Tax | £7,999 | £8,292 | £8,823 | £9,367 | £10,048 | £44,528 |
| Profit After Tax | £6,479 | £6,716 | £7,146 | £7,587 | £8,139 | £36,068 |
| Change In Property Value | £9,540 | £9,826 | £18,555 | £21,355 | £22,637 | £81,913 |
| Net Return | £16,019 | £16,543 | £25,702 | £28,943 | £30,775 | £117,981 |
| Return From Rental Income (%) | 6% | 7% | 7% | 8% | 8% | 36% |
| Total Net Return (%) | 16% | 17% | 26% | 29% | 31% | 118% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change