Flat
M5
3 beds
2 baths
Worrall Street, Salford M5
North West, England · M5
View property listing
Initial Investment
£100,500First YearProfit From Rental Income
£32,439
↗ 32%After 5 Years
Change In Property Value
£82,428
↗ 26%After 5 Years
Return On Investment
114%
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 | £25,416 | £25,797 | £26,442 | £27,103 | £27,916 | £132,675 |
| Total Expenses | £18,279 | £18,387 | £18,516 | £18,649 | £18,795 | £92,627 |
| Profit Before Tax | £7,137 | £7,411 | £7,926 | £8,454 | £9,121 | £40,048 |
| Profit After Tax | £5,781 | £6,003 | £6,420 | £6,848 | £7,388 | £32,439 |
| Change In Property Value | £9,600 | £9,888 | £18,672 | £21,490 | £22,779 | £82,428 |
| Net Return | £15,381 | £15,891 | £25,092 | £28,337 | £30,167 | £114,868 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 30% | 114% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change