Flat M5 1 bed 2 baths

Woden Street, Salford M5

North West, England · M5

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£14,118

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£61,821

↗ 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	£16,200	£16,443	£16,854	£17,275	£17,794	£84,566
Total Expenses	£13,262	£13,335	£13,422	£13,510	£13,607	£67,136
Profit Before Tax	£2,938	£3,108	£3,432	£3,765	£4,186	£17,430
Profit After Tax	£2,380	£2,517	£2,780	£3,050	£3,391	£14,118
Change In Property Value	£7,200	£7,416	£14,004	£16,117	£17,084	£61,821
Net Return	£9,580	£9,933	£16,784	£19,167	£20,475	£75,939
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
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