Flat
M5
3 beds
2 baths
Ordsall Lane, Salford M5
North West, England · M5
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£26,225
↗ 20%After 5 Years
Change In Property Value
£103,035
↗ 26%After 5 Years
Return On Investment
101%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £26,004 | £26,394 | £27,054 | £27,730 | £28,562 | £135,744 |
| Total Expenses | £20,470 | £20,555 | £20,664 | £20,776 | £20,902 | £103,368 |
| Profit Before Tax | £5,534 | £5,839 | £6,390 | £6,954 | £7,660 | £32,377 |
| Profit After Tax | £4,482 | £4,729 | £5,176 | £5,633 | £6,205 | £26,225 |
| Change In Property Value | £12,000 | £12,360 | £23,340 | £26,862 | £28,474 | £103,035 |
| Net Return | £16,482 | £17,089 | £28,515 | £32,495 | £34,679 | £129,261 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 13% | 13% | 22% | 25% | 27% | 101% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change