Flat M5 2 beds 1 bath

Woden Street, Salford, Greater Manchester M5

North West, England · M5

Initial Investment

First Year

£37,000First Year

Profit From Rental Income

After 5 Years

£7,460

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£30,911

↗ 26%After 5 Years

Return On Investment

104%

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	£9,528	£9,671	£9,913	£10,161	£10,465	£49,737
Total Expenses	£7,964	£8,030	£8,102	£8,176	£8,255	£40,527
Profit Before Tax	£1,564	£1,641	£1,810	£1,984	£2,210	£9,210
Profit After Tax	£1,267	£1,329	£1,466	£1,607	£1,790	£7,460
Change In Property Value	£3,600	£3,708	£7,002	£8,059	£8,542	£30,911
Net Return	£4,867	£5,037	£8,468	£9,666	£10,333	£38,371
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	13%	14%	23%	26%	28%	104%

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