Flat
M5
3 beds
1 bath
Gore Crescent, Salford M5
North West, England · M5
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£16,450
↗ 15%After 5 Years
Change In Property Value
£90,156
↗ 26%After 5 Years
Return On Investment
96%
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 | £21,324 | £21,644 | £22,185 | £22,740 | £23,422 | £111,314 |
| Total Expenses | £18,019 | £18,097 | £18,194 | £18,293 | £18,404 | £91,006 |
| Profit Before Tax | £3,305 | £3,547 | £3,991 | £4,447 | £5,018 | £20,308 |
| Profit After Tax | £2,677 | £2,873 | £3,233 | £3,602 | £4,064 | £16,450 |
| Change In Property Value | £10,500 | £10,815 | £20,422 | £23,504 | £24,914 | £90,156 |
| Net Return | £13,177 | £13,688 | £23,655 | £27,106 | £28,979 | £106,606 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 12% | 12% | 21% | 24% | 26% | 96% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change