Flat M5 1 bed 1 bath

Woden Street, Salford M5

North West, England · M5

Initial Investment

First Year

£52,000First Year

Profit From Rental Income

After 5 Years

£13,484

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£43,790

↗ 26%After 5 Years

Return On Investment

110%

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	£10,895	£10,979	£11,074	£11,170	£11,274	£55,392
Profit Before Tax	£2,905	£3,028	£3,283	£3,546	£3,884	£16,646
Profit After Tax	£2,353	£2,453	£2,660	£2,872	£3,146	£13,484
Change In Property Value	£5,100	£5,253	£9,919	£11,416	£12,101	£43,790
Net Return	£7,453	£7,706	£12,579	£14,288	£15,247	£57,274
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	14%	15%	24%	27%	29%	110%

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