Flat M5 3 beds 1 bath

Bridgewater, Ordsall Lane, Salford M5

North West, England · M5

Initial Investment

First Year

£122,372First Year

Profit From Rental Income

After 5 Years

£35,651

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£105,532

↗ 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	£24,864	£25,237	£25,616	£26,256	£26,912	£128,885
Total Expenses	£16,793	£16,880	£16,959	£17,065	£17,173	£84,872
Profit Before Tax	£8,071	£8,356	£8,656	£9,191	£9,739	£44,013
Profit After Tax	£6,537	£6,769	£7,012	£7,444	£7,888	£35,651
Change In Property Value	£11,475	£21,668	£24,938	£26,435	£21,015	£105,532
Net Return	£18,012	£28,437	£31,950	£33,879	£28,904	£141,182
Return From Rental Income (%)	5%	6%	6%	6%	6%	29%
Total Net Return (%)	15%	23%	26%	28%	24%	115%

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