Flat M5 2 beds 2 baths

Bridgewater Gate, Woden Street, Salford M5

North West, England · M5

Initial Investment

First Year

£62,500First Year

Profit From Rental Income

After 5 Years

£20,250

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£52,806

↗ 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	£16,200	£16,443	£16,854	£17,275	£17,794	£84,566
Total Expenses	£11,753	£11,824	£11,908	£11,994	£12,088	£59,567
Profit Before Tax	£4,447	£4,619	£4,946	£5,282	£5,705	£24,999
Profit After Tax	£3,602	£3,742	£4,007	£4,278	£4,621	£20,250
Change In Property Value	£6,150	£6,335	£11,962	£13,767	£14,593	£52,806
Net Return	£9,752	£10,076	£15,968	£18,045	£19,214	£73,055
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	16%	16%	26%	29%	31%	117%

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