Flat
M5
2 beds
2 baths
Local Crescent, 4 Hulme Street, Salford M5
North West, England · M5
View property listing
Initial Investment
£90,000First YearProfit From Rental Income
£32,119
↗ 36%After 5 Years
Change In Property Value
£74,701
↗ 26%After 5 Years
Return On Investment
119%
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 | £22,908 | £23,252 | £23,833 | £24,429 | £25,162 | £119,583 |
| Total Expenses | £15,797 | £15,877 | £15,978 | £16,081 | £16,197 | £79,930 |
| Profit Before Tax | £7,111 | £7,375 | £7,855 | £8,347 | £8,964 | £39,653 |
| Profit After Tax | £5,760 | £5,974 | £6,362 | £6,761 | £7,261 | £32,119 |
| Change In Property Value | £8,700 | £8,961 | £16,921 | £19,475 | £20,643 | £74,701 |
| Net Return | £14,460 | £14,935 | £23,284 | £26,236 | £27,904 | £106,819 |
| Return From Rental Income (%) | 6% | 7% | 7% | 8% | 8% | 36% |
| Total Net Return (%) | 16% | 17% | 26% | 29% | 31% | 119% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change