Flat
M5
2 beds
2 baths
9 Woden Street, Salford M5
North West, England · M5
View property listing
Initial Investment
£72,100First YearProfit From Rental Income
£18,877
↗ 26%After 5 Years
Change In Property Value
£65,389
↗ 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 | £15,408 | £15,639 | £15,874 | £16,271 | £16,677 | £79,869 |
| Total Expenses | £11,166 | £11,239 | £11,304 | £11,385 | £11,469 | £56,564 |
| Profit Before Tax | £4,242 | £4,400 | £4,570 | £4,885 | £5,209 | £23,305 |
| Profit After Tax | £3,436 | £3,564 | £3,702 | £3,957 | £4,219 | £18,877 |
| Change In Property Value | £7,110 | £13,426 | £15,452 | £16,379 | £13,022 | £65,389 |
| Net Return | £10,546 | £16,990 | £19,154 | £20,336 | £17,241 | £84,266 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 26% |
| Total Net Return (%) | 15% | 24% | 27% | 28% | 24% | 117% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change