Flat M5 1 bed 1 bath

Woden Street, Salford, Greater Manchester M5

North West, England · M5

Initial Investment

First Year

£48,985First Year

Profit From Rental Income

After 5 Years

£18,355

↗ 37%After 5 Years

Change In Property Value

After 5 Years

£41,201

↗ 26%After 5 Years

Return On Investment

122%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,800	£14,007	£14,357	£14,716	£15,158	£72,038
Total Expenses	£9,726	£9,793	£9,871	£9,950	£10,037	£49,377
Profit Before Tax	£4,074	£4,214	£4,486	£4,766	£5,120	£22,661
Profit After Tax	£3,300	£3,414	£3,634	£3,860	£4,147	£18,355
Change In Property Value	£4,799	£4,942	£9,333	£10,741	£11,386	£41,201
Net Return	£8,098	£8,356	£12,967	£14,602	£15,533	£59,557
Return From Rental Income (%)	7%	7%	7%	8%	8%	37%
Total Net Return (%)	17%	17%	26%	30%	32%	122%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change