Flat
M5
2 beds
2 baths
Local Crescent, Hulme Street, Salford M5
North West, England · M5
View property listing
Initial Investment
£79,150First YearProfit From Rental Income
£27,784
↗ 35%After 5 Years
Change In Property Value
£66,715
↗ 26%After 5 Years
Return On Investment
119%
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 | £20,460 | £20,767 | £21,286 | £21,818 | £22,473 | £106,804 |
| Total Expenses | £14,322 | £14,399 | £14,493 | £14,590 | £14,699 | £72,503 |
| Profit Before Tax | £6,138 | £6,368 | £6,793 | £7,228 | £7,774 | £34,301 |
| Profit After Tax | £4,972 | £5,158 | £5,502 | £5,854 | £6,297 | £27,784 |
| Change In Property Value | £7,770 | £8,003 | £15,113 | £17,393 | £18,437 | £66,715 |
| Net Return | £12,742 | £13,161 | £20,615 | £23,248 | £24,734 | £94,499 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 16% | 17% | 26% | 29% | 31% | 119% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change