Flat
M5
3 beds
1 bath
Chandos Grove, Salford M5
North West, England · M5
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£15,054
↗ 22%After 5 Years
Change In Property Value
£56,670
↗ 26%After 5 Years
Return On Investment
107%
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 | £15,468 | £15,700 | £16,093 | £16,495 | £16,990 | £80,745 |
| Total Expenses | £12,275 | £12,345 | £12,427 | £12,511 | £12,603 | £62,160 |
| Profit Before Tax | £3,193 | £3,356 | £3,666 | £3,984 | £4,387 | £18,585 |
| Profit After Tax | £2,586 | £2,718 | £2,969 | £3,227 | £3,553 | £15,054 |
| Change In Property Value | £6,600 | £6,798 | £12,837 | £14,774 | £15,661 | £56,670 |
| Net Return | £9,186 | £9,516 | £15,806 | £18,001 | £19,214 | £71,723 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 14% | 14% | 24% | 27% | 29% | 107% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change