Flat
M5
2 beds
2 baths
9 Woden Street, Salford M5
North West, England · M5
View property listing
Initial Investment
£69,100First YearProfit From Rental Income
£11,235
↗ 16%After 5 Years
Change In Property Value
£58,473
↗ 26%After 5 Years
Return On Investment
101%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,760 | £14,981 | £15,356 | £15,740 | £16,212 | £77,049 |
| Total Expenses | £12,482 | £12,550 | £12,631 | £12,713 | £12,803 | £63,179 |
| Profit Before Tax | £2,278 | £2,431 | £2,725 | £3,027 | £3,409 | £13,870 |
| Profit After Tax | £1,845 | £1,969 | £2,207 | £2,452 | £2,761 | £11,235 |
| Change In Property Value | £6,810 | £7,014 | £13,245 | £15,244 | £16,159 | £58,473 |
| Net Return | £8,655 | £8,983 | £15,453 | £17,696 | £18,920 | £69,707 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 13% | 13% | 22% | 26% | 27% | 101% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change