Flat
M5
3 beds
2 baths
Fairbrother Street, Salford M5
North West, England · M5
View property listing
Initial Investment
£62,800First YearProfit From Rental Income
£20,363
↗ 32%After 5 Years
Change In Property Value
£53,063
↗ 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 | £16,272 | £16,516 | £16,929 | £17,352 | £17,873 | £84,942 |
| Total Expenses | £11,800 | £11,871 | £11,955 | £12,041 | £12,136 | £59,803 |
| Profit Before Tax | £4,472 | £4,645 | £4,974 | £5,311 | £5,737 | £25,139 |
| Profit After Tax | £3,622 | £3,763 | £4,029 | £4,302 | £4,647 | £20,363 |
| Change In Property Value | £6,180 | £6,365 | £12,020 | £13,834 | £14,664 | £53,063 |
| Net Return | £9,802 | £10,128 | £16,049 | £18,136 | £19,311 | £73,426 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| 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