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
£21,457
↗ 26%After 5 Years
Change In Property Value
£68,261
↗ 26%After 5 Years
Return On Investment
110%
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 | £16,416 | £16,535 | £16,670 | £16,808 | £16,956 | £83,383 |
| Profit Before Tax | £4,632 | £4,829 | £5,228 | £5,638 | £6,163 | £26,490 |
| Profit After Tax | £3,752 | £3,912 | £4,235 | £4,567 | £4,992 | £21,457 |
| Change In Property Value | £7,950 | £8,189 | £15,463 | £17,796 | £18,864 | £68,261 |
| Net Return | £11,702 | £12,100 | £19,698 | £22,363 | £23,856 | £89,718 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 14% | 15% | 24% | 28% | 29% | 110% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change