Flat
M5
2 beds
2 baths
Hulme Street, Salford M5
North West, England · M5
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£26,536
↗ 35%After 5 Years
Change In Property Value
£64,397
↗ 26%After 5 Years
Return On Investment
120%
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 | £19,752 | £20,048 | £20,549 | £21,063 | £21,695 | £103,108 |
| Total Expenses | £13,894 | £13,970 | £14,063 | £14,158 | £14,264 | £70,348 |
| Profit Before Tax | £5,858 | £6,079 | £6,487 | £6,905 | £7,431 | £32,760 |
| Profit After Tax | £4,745 | £4,924 | £5,254 | £5,593 | £6,019 | £26,536 |
| Change In Property Value | £7,500 | £7,725 | £14,587 | £16,789 | £17,796 | £64,397 |
| Net Return | £12,245 | £12,649 | £19,842 | £22,382 | £23,815 | £90,933 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 16% | 17% | 26% | 29% | 31% | 120% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change