Flat M5 2 beds 1 bath

Woden Street, Salford M5

North West, England · M5

Initial Investment

First Year

£60,700First Year

Profit From Rental Income

After 5 Years

£8,793

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£51,260

↗ 26%After 5 Years

Return On Investment

99%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,936	£13,130	£13,458	£13,795	£14,209	£67,528
Total Expenses	£11,189	£11,254	£11,330	£11,408	£11,492	£56,673
Profit Before Tax	£1,747	£1,876	£2,128	£2,387	£2,717	£10,855
Profit After Tax	£1,415	£1,519	£1,724	£1,934	£2,201	£8,793
Change In Property Value	£5,970	£6,149	£11,612	£13,364	£14,166	£51,260
Net Return	£7,385	£7,668	£13,335	£15,297	£16,366	£60,053
Return From Rental Income (%)	2%	3%	3%	3%	4%	14%
Total Net Return (%)	12%	13%	22%	25%	27%	99%

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