Flat
M5
1 bed
1 bath
Woden Street, Salford M5
North West, England · M5
View property listing
Initial Investment
£48,100First YearProfit From Rental Income
£13,532
↗ 28%After 5 Years
Change In Property Value
£40,441
↗ 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 | £12,408 | £12,594 | £12,909 | £13,232 | £13,629 | £64,771 |
| Total Expenses | £9,470 | £9,534 | £9,609 | £9,685 | £9,767 | £48,065 |
| Profit Before Tax | £2,938 | £3,060 | £3,300 | £3,547 | £3,861 | £16,706 |
| Profit After Tax | £2,380 | £2,478 | £2,673 | £2,873 | £3,128 | £13,532 |
| Change In Property Value | £4,710 | £4,851 | £9,161 | £10,543 | £11,176 | £40,441 |
| Net Return | £7,090 | £7,330 | £11,834 | £13,416 | £14,304 | £53,973 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 28% |
| 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