Flat
M5
3 beds
2 baths
Ordsall Lane, Salford M5
North West, England · M5
View property listing
Initial Investment
£80,812First YearProfit From Rental Income
£21,967
↗ 27%After 5 Years
Change In Property Value
£72,769
↗ 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 | £17,148 | £17,405 | £17,666 | £18,108 | £18,561 | £88,888 |
| Total Expenses | £12,201 | £12,277 | £12,344 | £12,430 | £12,518 | £61,769 |
| Profit Before Tax | £4,947 | £5,129 | £5,323 | £5,678 | £6,043 | £27,119 |
| Profit After Tax | £4,007 | £4,154 | £4,311 | £4,599 | £4,895 | £21,967 |
| Change In Property Value | £7,913 | £14,941 | £17,196 | £18,228 | £14,491 | £72,769 |
| Net Return | £11,920 | £19,096 | £21,507 | £22,827 | £19,386 | £94,736 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| 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