Flat M5 1 bed 1 bath

Windsor Street, Salford M5

North West, England · M5

Initial Investment

First Year

£43,600First Year

Profit From Rental Income

After 5 Years

£3,841

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£36,578

↗ 26%After 5 Years

Return On Investment

93%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,228	£9,366	£9,601	£9,841	£10,136	£48,171
Total Expenses	£8,557	£8,616	£8,683	£8,751	£8,823	£43,430
Profit Before Tax	£671	£750	£918	£1,090	£1,313	£4,742
Profit After Tax	£544	£607	£743	£883	£1,063	£3,841
Change In Property Value	£4,260	£4,388	£8,286	£9,536	£10,108	£36,578
Net Return	£4,804	£4,995	£9,029	£10,419	£11,172	£40,418
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
Total Net Return (%)	11%	11%	21%	24%	26%	93%

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