Flat M5 2 beds 1 bath

Foster Street, Salford M5

North West, England · M5

Initial Investment

First Year

£38,485First Year

Profit From Rental Income

After 5 Years

£9,229

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£32,186

↗ 26%After 5 Years

Return On Investment

108%

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	£9,924	£10,073	£10,325	£10,583	£10,900	£51,805
Total Expenses	£7,950	£8,011	£8,079	£8,149	£8,223	£40,411
Profit Before Tax	£1,974	£2,062	£2,246	£2,434	£2,677	£11,394
Profit After Tax	£1,599	£1,670	£1,819	£1,972	£2,169	£9,229
Change In Property Value	£3,749	£3,861	£7,291	£8,391	£8,894	£32,186
Net Return	£5,348	£5,531	£9,110	£10,363	£11,063	£41,415
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	14%	14%	24%	27%	29%	108%

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