Flat M5 3 beds 2 baths

Woden Street, Salford, Lancashire M5

North West, England · M5

Initial Investment

First Year

£79,500First Year

Profit From Rental Income

After 5 Years

£14,061

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£66,973

↗ 26%After 5 Years

Return On Investment

102%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,896	£17,149	£17,578	£18,018	£18,558	£88,199
Total Expenses	£14,005	£14,076	£14,162	£14,250	£14,347	£70,841
Profit Before Tax	£2,891	£3,073	£3,416	£3,768	£4,211	£17,359
Profit After Tax	£2,342	£2,489	£2,767	£3,052	£3,411	£14,061
Change In Property Value	£7,800	£8,034	£15,171	£17,460	£18,508	£66,973
Net Return	£10,142	£10,523	£17,938	£20,512	£21,919	£81,034
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
Total Net Return (%)	13%	13%	23%	26%	28%	102%

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