Flat
M5
2 beds
2 baths
Local Crescent, Hulme Street, Salford M5
North West, England · M5
View property listing
Initial Investment
£79,150First YearProfit From Rental Income
£25,839
↗ 33%After 5 Years
Change In Property Value
£66,715
↗ 26%After 5 Years
Return On Investment
117%
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 | £20,568 | £20,877 | £21,398 | £21,933 | £22,591 | £107,368 |
| Total Expenses | £14,890 | £14,979 | £15,086 | £15,196 | £15,316 | £75,468 |
| Profit Before Tax | £5,678 | £5,897 | £6,312 | £6,737 | £7,275 | £31,900 |
| Profit After Tax | £4,599 | £4,777 | £5,113 | £5,457 | £5,893 | £25,839 |
| Change In Property Value | £7,770 | £8,003 | £15,113 | £17,393 | £18,437 | £66,715 |
| Net Return | £12,369 | £12,780 | £20,225 | £22,850 | £24,330 | £92,555 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 33% |
| Total Net Return (%) | 16% | 16% | 26% | 29% | 31% | 117% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change