Flat
M5
3 beds
2 baths
Woden Street, Salford M5
North West, England · M5
View property listing
Initial Investment
£77,750First YearProfit From Rental Income
£25,430
↗ 33%After 5 Years
Change In Property Value
£65,685
↗ 26%After 5 Years
Return On Investment
117%
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 | £20,256 | £20,560 | £21,074 | £21,601 | £22,249 | £105,739 |
| Total Expenses | £14,668 | £14,756 | £14,862 | £14,970 | £15,089 | £74,344 |
| Profit Before Tax | £5,588 | £5,804 | £6,212 | £6,631 | £7,160 | £31,395 |
| Profit After Tax | £4,527 | £4,701 | £5,032 | £5,371 | £5,800 | £25,430 |
| Change In Property Value | £7,650 | £7,880 | £14,879 | £17,125 | £18,152 | £65,685 |
| Net Return | £12,177 | £12,580 | £19,911 | £22,495 | £23,952 | £91,115 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 33% |
| Total Net Return (%) | 16% | 16% | 26% | 29% | 31% | 117% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change