Flat
M5
2 beds
2 baths
9 Woden Street, Salford M5
North West, England · M5
View property listing
Initial Investment
£69,100First YearProfit From Rental Income
£18,711
↗ 27%After 5 Years
Change In Property Value
£58,473
↗ 26%After 5 Years
Return On Investment
112%
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 | £18,024 | £18,294 | £18,752 | £19,221 | £19,797 | £94,088 |
| Total Expenses | £13,978 | £14,078 | £14,191 | £14,308 | £14,433 | £70,987 |
| Profit Before Tax | £4,046 | £4,217 | £4,560 | £4,913 | £5,364 | £23,100 |
| Profit After Tax | £3,278 | £3,416 | £3,694 | £3,979 | £4,345 | £18,711 |
| Change In Property Value | £6,810 | £7,014 | £13,245 | £15,244 | £16,159 | £58,473 |
| Net Return | £10,088 | £10,430 | £16,939 | £19,224 | £20,504 | £77,184 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 15% | 15% | 25% | 28% | 30% | 112% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change