Flat
M5
4 beds
1 bath
Bridgewater, Ordsall Lane, Salford M5
North West, England · M5
View property listing
Initial Investment
£132,000First YearProfit From Rental Income
£38,823
↗ 29%After 5 Years
Change In Property Value
£113,120
↗ 28%After 5 Years
Return On Investment
115%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £26,652 | £27,052 | £27,458 | £28,144 | £28,848 | £138,153 |
| Total Expenses | £17,857 | £17,947 | £18,029 | £18,139 | £18,252 | £90,223 |
| Profit Before Tax | £8,795 | £9,105 | £9,429 | £10,005 | £10,596 | £47,930 |
| Profit After Tax | £7,124 | £7,375 | £7,638 | £8,104 | £8,582 | £38,823 |
| Change In Property Value | £12,300 | £23,227 | £26,732 | £28,335 | £22,527 | £113,120 |
| Net Return | £19,424 | £30,601 | £34,369 | £36,440 | £31,109 | £151,943 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 15% | 23% | 26% | 28% | 24% | 115% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change