Flat
M5
2 beds
2 baths
Middlewood Street, Salford M5
North West, England · M5
View property listing
Initial Investment
£47,185First YearProfit From Rental Income
£13,109
↗ 28%After 5 Years
Change In Property Value
£39,656
↗ 26%After 5 Years
Return On Investment
112%
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 | £12,168 | £12,351 | £12,659 | £12,976 | £13,365 | £63,519 |
| Total Expenses | £9,325 | £9,389 | £9,463 | £9,538 | £9,620 | £47,335 |
| Profit Before Tax | £2,843 | £2,962 | £3,196 | £3,437 | £3,745 | £16,184 |
| Profit After Tax | £2,303 | £2,399 | £2,589 | £2,784 | £3,034 | £13,109 |
| Change In Property Value | £4,619 | £4,757 | £8,983 | £10,339 | £10,959 | £39,656 |
| Net Return | £6,922 | £7,156 | £11,572 | £13,123 | £13,992 | £52,765 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 28% |
| Total Net Return (%) | 15% | 15% | 25% | 28% | 30% | 112% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change