Flat
M5
3 beds
1 bath
Redmires Court, Salford M5
North West, England · M5
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£16,732
↗ 30%After 5 Years
Change In Property Value
£46,366
↗ 26%After 5 Years
Return On Investment
115%
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 | £14,220 | £14,433 | £14,794 | £15,164 | £15,619 | £74,230 |
| Total Expenses | £10,564 | £10,631 | £10,710 | £10,791 | £10,879 | £53,574 |
| Profit Before Tax | £3,657 | £3,802 | £4,084 | £4,373 | £4,740 | £20,657 |
| Profit After Tax | £2,962 | £3,080 | £3,308 | £3,542 | £3,839 | £16,732 |
| Change In Property Value | £5,400 | £5,562 | £10,503 | £12,088 | £12,813 | £46,366 |
| Net Return | £8,362 | £8,642 | £13,811 | £15,630 | £16,653 | £63,098 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 30% | 115% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change