Flat M5 5 beds 2 baths

Cedric Street, Salford M5

North West, England · M5

Initial Investment

First Year

£86,500First Year

Profit From Rental Income

After 5 Years

£21,441

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£72,125

↗ 26%After 5 Years

Return On Investment

108%

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	£19,680	£19,975	£20,475	£20,986	£21,616	£102,732
Total Expenses	£15,077	£15,153	£15,245	£15,340	£15,446	£76,261
Profit Before Tax	£4,603	£4,823	£5,229	£5,646	£6,170	£26,471
Profit After Tax	£3,728	£3,906	£4,236	£4,573	£4,998	£21,441
Change In Property Value	£8,400	£8,652	£16,338	£18,803	£19,932	£72,125
Net Return	£12,128	£12,558	£20,573	£23,377	£24,929	£93,566
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	14%	15%	24%	27%	29%	108%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change