Flat
M5
1 bed
1 bath
Worrall Street, Salford M5
North West, England · M5
View property listing
Initial Investment
£51,998First YearProfit From Rental Income
£12,175
↗ 23%After 5 Years
Change In Property Value
£43,789
↗ 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 | £12,600 | £12,789 | £13,109 | £13,436 | £13,840 | £65,774 |
| Total Expenses | £10,005 | £10,069 | £10,144 | £10,221 | £10,304 | £50,743 |
| Profit Before Tax | £2,595 | £2,720 | £2,964 | £3,215 | £3,536 | £15,030 |
| Profit After Tax | £2,102 | £2,203 | £2,401 | £2,604 | £2,864 | £12,175 |
| Change In Property Value | £5,100 | £5,253 | £9,919 | £11,416 | £12,101 | £43,789 |
| Net Return | £7,202 | £7,456 | £12,320 | £14,020 | £14,965 | £55,963 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 23% |
| Total Net Return (%) | 14% | 14% | 24% | 27% | 29% | 108% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change