Flat M5 2 beds 2 baths

Taylorson Street South, Salford, Greater Manchester M5

North West, England · M5

Initial Investment

First Year

£47,500First Year

Profit From Rental Income

After 5 Years

£13,214

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£39,926

↗ 26%After 5 Years

Return On Investment

112%

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	£12,240	£12,424	£12,734	£13,053	£13,444	£63,894
Total Expenses	£9,374	£9,438	£9,512	£9,588	£9,670	£47,581
Profit Before Tax	£2,866	£2,986	£3,222	£3,465	£3,775	£16,314
Profit After Tax	£2,322	£2,418	£2,610	£2,807	£3,057	£13,214
Change In Property Value	£4,650	£4,790	£9,044	£10,409	£11,034	£39,926
Net Return	£6,972	£7,208	£11,654	£13,216	£14,091	£53,140
Return From Rental Income (%)	5%	5%	5%	6%	6%	28%
Total Net Return (%)	15%	15%	25%	28%	30%	112%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change