Flat M5 2 beds 1 bath

234 Ordsall Lane, Salford M5

North West, England · M5

Initial Investment

First Year

£46,600First Year

Profit From Rental Income

After 5 Years

£4,700

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£39,153

↗ 26%After 5 Years

Return On Investment

94%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,876	£10,024	£10,275	£10,532	£10,848	£51,554
Total Expenses	£9,018	£9,079	£9,147	£9,217	£9,291	£45,752
Profit Before Tax	£858	£945	£1,128	£1,315	£1,557	£5,802
Profit After Tax	£695	£766	£913	£1,065	£1,261	£4,700
Change In Property Value	£4,560	£4,697	£8,869	£10,208	£10,820	£39,153
Net Return	£5,255	£5,462	£9,783	£11,273	£12,081	£43,853
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
Total Net Return (%)	11%	12%	21%	24%	26%	94%

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