Flat
M5
2 beds
2 baths
Block B 4 Hulme Street, Salford, Greater Manchester M5
North West, England · M5
View property listing
Initial Investment
£90,000First YearProfit From Rental Income
£24,928
↗ 28%After 5 Years
Change In Property Value
£74,701
↗ 26%After 5 Years
Return On Investment
111%
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 | £23,028 | £23,373 | £23,958 | £24,557 | £25,293 | £120,209 |
| Total Expenses | £17,617 | £17,739 | £17,879 | £18,022 | £18,177 | £89,434 |
| Profit Before Tax | £5,411 | £5,635 | £6,079 | £6,534 | £7,116 | £30,776 |
| Profit After Tax | £4,383 | £4,564 | £4,924 | £5,293 | £5,764 | £24,928 |
| Change In Property Value | £8,700 | £8,961 | £16,921 | £19,475 | £20,643 | £74,701 |
| Net Return | £13,083 | £13,525 | £21,845 | £24,768 | £26,408 | £99,629 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 28% |
| Total Net Return (%) | 15% | 15% | 24% | 28% | 29% | 111% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change