Flat M5 3 beds 2 baths

Tranquillity, Ordsall Lane, Salford, Greater Manchester M5

North West, England · M5

Initial Investment

First Year

£144,475First Year

Profit From Rental Income

After 5 Years

£30,170

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£114,793

↗ 26%After 5 Years

Return On Investment

100%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£28,968	£29,403	£30,138	£30,891	£31,818	£151,217
Total Expenses	£22,578	£22,667	£22,784	£22,903	£23,038	£113,970
Profit Before Tax	£6,390	£6,735	£7,354	£7,988	£8,780	£37,247
Profit After Tax	£5,176	£5,456	£5,957	£6,470	£7,111	£30,170
Change In Property Value	£13,369	£13,770	£26,003	£29,927	£31,723	£114,793
Net Return	£18,545	£19,226	£31,960	£36,398	£38,834	£144,963
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	13%	13%	22%	25%	27%	100%

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