Flat M5 2 beds 2 baths

Poplar House, Salford M5

North West, England · M5

Initial Investment

First Year

£50,500First Year

Profit From Rental Income

After 5 Years

£14,621

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£42,502

↗ 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	£13,032	£13,227	£13,558	£13,897	£14,314	£68,029
Total Expenses	£9,850	£9,915	£9,991	£10,069	£10,153	£49,978
Profit Before Tax	£3,182	£3,312	£3,567	£3,828	£4,161	£18,051
Profit After Tax	£2,578	£2,683	£2,889	£3,101	£3,370	£14,621
Change In Property Value	£4,950	£5,099	£9,628	£11,081	£11,745	£42,502
Net Return	£7,528	£7,782	£12,517	£14,181	£15,116	£57,123
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	15%	15%	25%	28%	30%	113%

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