Flat
M5
3 beds
2 baths
Salford M5
North West, England · M5
View property listing
Initial Investment
£124,373First YearProfit From Rental Income
£39,782
↗ 32%After 5 Years
Change In Property Value
£99,998
↗ 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 | £30,828 | £31,290 | £32,073 | £32,874 | £33,861 | £160,926 |
| Total Expenses | £22,068 | £22,197 | £22,352 | £22,511 | £22,686 | £111,813 |
| Profit Before Tax | £8,760 | £9,094 | £9,721 | £10,364 | £11,175 | £49,114 |
| Profit After Tax | £7,096 | £7,366 | £7,874 | £8,395 | £9,052 | £39,782 |
| Change In Property Value | £11,646 | £11,996 | £22,652 | £26,070 | £27,634 | £99,998 |
| Net Return | £18,742 | £19,362 | £30,526 | £34,465 | £36,686 | £139,780 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 29% | 112% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change