Flat M5 1 bed 1 bath

Ordsall Lane, Salford M5

North West, England · M5

Initial Investment

First Year

£47,740First Year

Profit From Rental Income

After 5 Years

£9,506

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£42,986

↗ 28%After 5 Years

Return On Investment

110%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,128	£10,280	£10,434	£10,695	£10,962	£52,499
Total Expenses	£8,026	£8,091	£8,147	£8,215	£8,285	£40,764
Profit Before Tax	£2,102	£2,189	£2,287	£2,480	£2,678	£11,736
Profit After Tax	£1,703	£1,773	£1,852	£2,009	£2,169	£9,506
Change In Property Value	£4,674	£8,826	£10,158	£10,767	£8,560	£42,986
Net Return	£6,377	£10,599	£12,010	£12,776	£10,729	£52,492
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
Total Net Return (%)	13%	22%	25%	27%	22%	110%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change