Flat M5 2 beds 2 baths

Poplar House, Salford M5

North West, England · M5

Initial Investment

First Year

£48,985First Year

Profit From Rental Income

After 5 Years

£13,926

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£41,201

↗ 26%After 5 Years

Return On Investment

113%

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	£12,636	£12,826	£13,146	£13,475	£13,879	£65,962
Total Expenses	£9,610	£9,675	£9,750	£9,826	£9,909	£48,770
Profit Before Tax	£3,026	£3,151	£3,397	£3,649	£3,970	£17,192
Profit After Tax	£2,451	£2,552	£2,751	£2,955	£3,215	£13,926
Change In Property Value	£4,799	£4,942	£9,333	£10,741	£11,386	£41,201
Net Return	£7,250	£7,495	£12,084	£13,697	£14,601	£55,127
Return From Rental Income (%)	5%	5%	6%	6%	7%	28%
Total Net Return (%)	15%	15%	25%	28%	30%	113%

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