Flat
M5
2 beds
2 baths
Salford M5
North West, England · M5
View property listing
Initial Investment
£109,240First YearProfit From Rental Income
£35,119
↗ 32%After 5 Years
Change In Property Value
£88,862
↗ 26%After 5 Years
Return On Investment
113%
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 | £27,396 | £27,807 | £28,502 | £29,215 | £30,091 | £143,011 |
| Total Expenses | £19,666 | £19,782 | £19,921 | £20,064 | £20,220 | £99,654 |
| Profit Before Tax | £7,730 | £8,025 | £8,581 | £9,151 | £9,871 | £43,357 |
| Profit After Tax | £6,261 | £6,500 | £6,951 | £7,412 | £7,995 | £35,119 |
| Change In Property Value | £10,349 | £10,660 | £20,129 | £23,167 | £24,557 | £88,862 |
| Net Return | £16,610 | £17,160 | £27,080 | £30,579 | £32,552 | £123,981 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 30% | 113% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change