Flat
M5
2 beds
2 baths
Ordsall Lane, Salford M5
North West, England · M5
View property listing
Initial Investment
£71,500First YearProfit From Rental Income
£18,639
↗ 26%After 5 Years
Change In Property Value
£64,837
↗ 28%After 5 Years
Return On Investment
117%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,276 | £15,505 | £15,738 | £16,131 | £16,534 | £79,184 |
| Total Expenses | £11,089 | £11,162 | £11,226 | £11,307 | £11,390 | £56,173 |
| Profit Before Tax | £4,187 | £4,344 | £4,512 | £4,824 | £5,144 | £23,011 |
| Profit After Tax | £3,392 | £3,518 | £3,655 | £3,908 | £4,167 | £18,639 |
| Change In Property Value | £7,050 | £13,313 | £15,322 | £16,241 | £12,912 | £64,837 |
| Net Return | £10,442 | £16,831 | £18,976 | £20,149 | £17,079 | £83,476 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 26% |
| Total Net Return (%) | 15% | 24% | 27% | 28% | 24% | 117% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change