Flat
M5
2 beds
2 baths
Salford M5
North West, England · M5
View property listing
Initial Investment
£110,997First YearProfit From Rental Income
£2,532
↗ 2%After 5 Years
Change In Property Value
£90,155
↗ 26%After 5 Years
Return On Investment
84%
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 | £18,000 | £18,270 | £18,727 | £19,195 | £19,771 | £93,962 |
| Total Expenses | £17,986 | £18,066 | £18,161 | £18,258 | £18,365 | £90,836 |
| Profit Before Tax | £14 | £204 | £566 | £937 | £1,406 | £3,126 |
| Profit After Tax | £11 | £165 | £458 | £759 | £1,139 | £2,532 |
| Change In Property Value | £10,500 | £10,815 | £20,422 | £23,504 | £24,914 | £90,155 |
| Net Return | £10,511 | £10,980 | £20,880 | £24,263 | £26,053 | £92,687 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 9% | 10% | 19% | 22% | 23% | 84% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change