Flat M5 0 beds 1 bath

Taylorson Street South, Salford M5

North West, England · M5

Initial Investment

First Year

£22,000First Year

Profit From Rental Income

After 5 Years

£18,378

↗ 84%After 5 Years

Change In Property Value

After 5 Years

£18,031

↗ 26%After 5 Years

Return On Investment

165%

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	£10,008	£10,158	£10,412	£10,672	£10,993	£52,243
Total Expenses	£5,778	£5,839	£5,907	£5,977	£6,052	£29,554
Profit Before Tax	£4,230	£4,319	£4,505	£4,695	£4,941	£22,689
Profit After Tax	£3,426	£3,498	£3,649	£3,803	£4,002	£18,378
Change In Property Value	£2,100	£2,163	£4,084	£4,701	£4,983	£18,031
Net Return	£5,526	£5,661	£7,733	£8,504	£8,985	£36,410
Return From Rental Income (%)	16%	16%	17%	17%	18%	84%
Total Net Return (%)	25%	26%	35%	39%	41%	165%

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