Flat
M5
3 beds
2 baths
Middlewood Street, Salford M5
North West, England · M5
View property listing
Initial Investment
£90,000First YearProfit From Rental Income
£29,179
↗ 32%After 5 Years
Change In Property Value
£74,701
↗ 26%After 5 Years
Return On Investment
115%
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 | £16,612 | £16,711 | £16,829 | £16,951 | £17,084 | £84,186 |
| Profit Before Tax | £6,416 | £6,663 | £7,129 | £7,606 | £8,209 | £36,023 |
| Profit After Tax | £5,197 | £5,397 | £5,774 | £6,161 | £6,650 | £29,179 |
| Change In Property Value | £8,700 | £8,961 | £16,921 | £19,475 | £20,643 | £74,701 |
| Net Return | £13,897 | £14,358 | £22,695 | £25,636 | £27,293 | £103,880 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 30% | 115% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change