Flat M5 2 beds 1 bath

Langworthy Road, Salford M5

North West, England · M5

Initial Investment

First Year

£47,500First Year

Profit From Rental Income

After 5 Years

£13,488

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£39,926

↗ 26%After 5 Years

Return On Investment

112%

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	£12,312	£12,497	£12,809	£13,129	£13,523	£64,270
Total Expenses	£9,381	£9,445	£9,519	£9,595	£9,677	£47,618
Profit Before Tax	£2,931	£3,051	£3,290	£3,534	£3,846	£16,652
Profit After Tax	£2,374	£2,472	£2,665	£2,862	£3,115	£13,488
Change In Property Value	£4,650	£4,790	£9,044	£10,409	£11,034	£39,926
Net Return	£7,024	£7,261	£11,709	£13,272	£14,149	£53,414
Return From Rental Income (%)	5%	5%	6%	6%	7%	28%
Total Net Return (%)	15%	15%	25%	28%	30%	112%

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