Flat M5 1 bed 1 bath

Windsor Street, Salford M5

North West, England · M5

Initial Investment

First Year

£44,200First Year

Profit From Rental Income

After 5 Years

£11,694

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£37,093

↗ 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	£11,376	£11,547	£11,835	£12,131	£12,495	£59,384
Total Expenses	£8,851	£8,914	£8,986	£9,059	£9,138	£44,948
Profit Before Tax	£2,525	£2,633	£2,850	£3,072	£3,357	£14,437
Profit After Tax	£2,045	£2,133	£2,308	£2,488	£2,719	£11,694
Change In Property Value	£4,320	£4,450	£8,402	£9,670	£10,251	£37,093
Net Return	£6,365	£6,582	£10,711	£12,159	£12,970	£48,786
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	14%	15%	24%	28%	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