Flat M5 1 bed 1 bath

Woden Street, Salford M5

North West, England · M5

Initial Investment

First Year

£46,000First Year

Profit From Rental Income

After 5 Years

£15,518

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£38,638

↗ 26%After 5 Years

Return On Investment

118%

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	£13,200	£13,398	£13,733	£14,076	£14,499	£68,906
Total Expenses	£9,780	£9,858	£9,945	£10,035	£10,130	£49,748
Profit Before Tax	£3,420	£3,540	£3,788	£4,042	£4,368	£19,158
Profit After Tax	£2,770	£2,868	£3,068	£3,274	£3,538	£15,518
Change In Property Value	£4,500	£4,635	£8,752	£10,073	£10,678	£38,638
Net Return	£7,270	£7,503	£11,821	£13,347	£14,216	£54,156
Return From Rental Income (%)	6%	6%	7%	7%	8%	34%
Total Net Return (%)	16%	16%	26%	29%	31%	118%

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