Flat M5 1 bed 1 bath

Goodiers Drive, Salford M5

North West, England · M5

Initial Investment

First Year

£44,500First Year

Profit From Rental Income

After 5 Years

£11,853

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£37,350

↗ 26%After 5 Years

Return On Investment

111%

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	£11,460	£11,632	£11,923	£12,221	£12,587	£59,823
Total Expenses	£8,899	£8,962	£9,034	£9,108	£9,187	£45,190
Profit Before Tax	£2,561	£2,670	£2,889	£3,113	£3,400	£14,633
Profit After Tax	£2,075	£2,163	£2,340	£2,522	£2,754	£11,853
Change In Property Value	£4,350	£4,481	£8,461	£9,737	£10,322	£37,350
Net Return	£6,425	£6,643	£10,800	£12,259	£13,076	£49,203
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	14%	15%	24%	28%	29%	111%

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