Flat
M5
2 beds
2 baths
Downtown, 9 Woden Street, Salford M5
North West, England · M5
View property listing
Initial Investment
£70,000First YearProfit From Rental Income
£23,722
↗ 34%After 5 Years
Change In Property Value
£59,245
↗ 26%After 5 Years
Return On Investment
119%
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 | £18,168 | £18,441 | £18,902 | £19,374 | £19,955 | £94,839 |
| Total Expenses | £12,942 | £13,015 | £13,104 | £13,195 | £13,296 | £65,553 |
| Profit Before Tax | £5,226 | £5,425 | £5,797 | £6,179 | £6,659 | £29,286 |
| Profit After Tax | £4,233 | £4,394 | £4,696 | £5,005 | £5,394 | £23,722 |
| Change In Property Value | £6,900 | £7,107 | £13,420 | £15,446 | £16,372 | £59,245 |
| Net Return | £11,133 | £11,501 | £18,116 | £20,450 | £21,766 | £82,967 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 34% |
| Total Net Return (%) | 16% | 16% | 26% | 29% | 31% | 119% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change