Flat M5 2 beds 2 baths

Downtown, 9 Woden Street, Salford M5

North West, England · M5

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£19,212

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£66,217

↗ 28%After 5 Years

Return On Investment

117%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,600	£15,834	£16,072	£16,473	£16,885	£80,864
Total Expenses	£11,282	£11,355	£11,420	£11,502	£11,586	£57,146
Profit Before Tax	£4,318	£4,479	£4,651	£4,971	£5,299	£23,718
Profit After Tax	£3,498	£3,628	£3,768	£4,027	£4,292	£19,212
Change In Property Value	£7,200	£13,596	£15,648	£16,587	£13,186	£66,217
Net Return	£10,698	£17,224	£19,415	£20,613	£17,479	£85,429
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	15%	24%	27%	28%	24%	117%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change