Flat M5 2 beds 2 baths

Tranquillity, Ordsall Lane, Salford, Greater Manchester M5

North West, England · M5

Initial Investment

First Year

£109,240First Year

Profit From Rental Income

After 5 Years

£21,458

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£88,862

↗ 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	£22,428	£22,764	£23,334	£23,917	£24,634	£117,077
Total Expenses	£17,930	£18,009	£18,109	£18,211	£18,326	£90,585
Profit Before Tax	£4,498	£4,755	£5,224	£5,705	£6,309	£26,492
Profit After Tax	£3,644	£3,852	£4,232	£4,621	£5,110	£21,458
Change In Property Value	£10,349	£10,660	£20,129	£23,167	£24,557	£88,862
Net Return	£13,993	£14,511	£24,361	£27,788	£29,667	£110,320
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	13%	13%	22%	25%	27%	101%

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