Flat M5 3 beds 2 baths

Ordsall Lane, Salford M5

North West, England · M5

Initial Investment

First Year

£118,087First Year

Profit From Rental Income

After 5 Years

£34,253

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£102,153

↗ 28%After 5 Years

Return On Investment

116%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,072	£24,433	£24,800	£25,420	£26,055	£124,779
Total Expenses	£16,320	£16,406	£16,484	£16,588	£16,694	£82,491
Profit Before Tax	£7,752	£8,027	£8,316	£8,832	£9,361	£42,288
Profit After Tax	£6,279	£6,502	£6,736	£7,154	£7,583	£34,253
Change In Property Value	£11,108	£20,975	£24,140	£25,588	£20,343	£102,153
Net Return	£17,387	£27,477	£30,876	£32,742	£27,925	£136,406
Return From Rental Income (%)	5%	6%	6%	6%	6%	29%
Total Net Return (%)	15%	23%	26%	28%	24%	116%

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