Flat M5 2 beds 1 bath

Goodiers Drive, Salford, Lancashire M5

North West, England · M5

Initial Investment

First Year

£58,000First Year

Profit From Rental Income

After 5 Years

£17,990

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£48,942

↗ 26%After 5 Years

Return On Investment

115%

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	£15,084	£15,310	£15,693	£16,085	£16,568	£78,741
Total Expenses	£11,147	£11,218	£11,301	£11,386	£11,479	£56,531
Profit Before Tax	£3,937	£4,093	£4,392	£4,699	£5,089	£22,210
Profit After Tax	£3,189	£3,315	£3,558	£3,806	£4,122	£17,990
Change In Property Value	£5,700	£5,871	£11,086	£12,759	£13,525	£48,942
Net Return	£8,889	£9,186	£14,644	£16,566	£17,647	£66,932
Return From Rental Income (%)	5%	6%	6%	7%	7%	31%
Total Net Return (%)	15%	16%	25%	29%	30%	115%

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