Flat M5 3 beds 3 baths

Woden Street, Salford M5

North West, England · M5

Initial Investment

First Year

£128,500First Year

Profit From Rental Income

After 5 Years

£37,677

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£110,361

↗ 28%After 5 Years

Return On Investment

115%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£26,004	£26,394	£26,790	£27,460	£28,146	£134,794
Total Expenses	£17,470	£17,559	£17,640	£17,749	£17,860	£88,279
Profit Before Tax	£8,534	£8,835	£9,150	£9,711	£10,286	£46,515
Profit After Tax	£6,912	£7,156	£7,411	£7,866	£8,332	£37,677
Change In Property Value	£12,000	£22,660	£26,080	£27,644	£21,977	£110,361
Net Return	£18,912	£29,816	£33,491	£35,510	£30,309	£148,039
Return From Rental Income (%)	5%	6%	6%	6%	6%	29%
Total Net Return (%)	15%	23%	26%	28%	24%	115%

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