Flat M5 2 beds 1 bath

Transport House, The Crescent, Salford M5

North West, England · M5

Initial Investment

First Year

£68,500First Year

Profit From Rental Income

After 5 Years

£23,018

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£57,957

↗ 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	£17,772	£18,039	£18,490	£18,952	£19,520	£92,772
Total Expenses	£12,704	£12,777	£12,865	£12,955	£13,054	£64,355
Profit Before Tax	£5,068	£5,262	£5,625	£5,997	£6,466	£28,417
Profit After Tax	£4,105	£4,262	£4,556	£4,857	£5,237	£23,018
Change In Property Value	£6,750	£6,953	£13,129	£15,110	£16,016	£57,957
Net Return	£10,855	£11,215	£17,685	£19,967	£21,254	£80,976
Return From Rental Income (%)	6%	6%	7%	7%	8%	34%
Total Net Return (%)	16%	16%	26%	29%	31%	118%

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