Flat M5 2 beds 1 bath

Woden Street, Salford M5

North West, England · M5

Initial Investment

First Year

£60,700First Year

Profit From Rental Income

After 5 Years

£19,387

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£51,260

↗ 26%After 5 Years

Return On Investment

116%

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	£15,720	£15,956	£16,355	£16,764	£17,266	£82,061
Total Expenses	£11,467	£11,537	£11,620	£11,705	£11,797	£58,126
Profit Before Tax	£4,253	£4,419	£4,735	£5,059	£5,469	£23,935
Profit After Tax	£3,445	£3,579	£3,835	£4,098	£4,430	£19,387
Change In Property Value	£5,970	£6,149	£11,612	£13,364	£14,166	£51,260
Net Return	£9,415	£9,728	£15,447	£17,462	£18,596	£70,647
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	16%	16%	25%	29%	31%	116%

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