Flat
M5
1 bed
1 bath
Ordsall Lane, Salford M5
North West, England · M5
View property listing
Initial Investment
£107,500First YearProfit From Rental Income
£30,758
↗ 29%After 5 Years
Change In Property Value
£93,807
↗ 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 | £22,104 | £22,436 | £22,772 | £23,341 | £23,925 | £114,578 |
| Total Expenses | £15,150 | £15,233 | £15,308 | £15,406 | £15,507 | £76,605 |
| Profit Before Tax | £6,954 | £7,203 | £7,464 | £7,935 | £8,417 | £37,973 |
| Profit After Tax | £5,633 | £5,834 | £6,046 | £6,427 | £6,818 | £30,758 |
| Change In Property Value | £10,200 | £19,261 | £22,168 | £23,498 | £18,681 | £93,807 |
| Net Return | £15,833 | £25,095 | £28,214 | £29,925 | £25,499 | £124,565 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 29% |
| Total Net Return (%) | 15% | 23% | 26% | 28% | 24% | 116% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change