Flat
M5
1 bed
1 bath
Woden Street, Salford M5
North West, England · M5
View property listing
Initial Investment
£55,900First YearProfit From Rental Income
£7,391
↗ 13%After 5 Years
Change In Property Value
£47,139
↗ 26%After 5 Years
Return On Investment
98%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,892 | £12,070 | £12,372 | £12,681 | £13,062 | £62,078 |
| Total Expenses | £10,450 | £10,514 | £10,587 | £10,661 | £10,742 | £52,954 |
| Profit Before Tax | £1,442 | £1,557 | £1,785 | £2,020 | £2,320 | £9,124 |
| Profit After Tax | £1,168 | £1,261 | £1,446 | £1,636 | £1,879 | £7,391 |
| Change In Property Value | £5,490 | £5,655 | £10,678 | £12,289 | £13,027 | £47,139 |
| Net Return | £6,658 | £6,916 | £12,124 | £13,926 | £14,906 | £54,529 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 12% | 12% | 22% | 25% | 27% | 98% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change