Flat M5 1 bed 1 bath

Tranquillity, Ordsall Lane, Salford, Greater Manchester M5

North West, England · M5

Initial Investment

First Year

£124,495First Year

Profit From Rental Income

After 5 Years

£25,233

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£100,088

↗ 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	£25,260	£25,639	£26,280	£26,937	£27,745	£131,861
Total Expenses	£19,942	£20,026	£20,133	£20,243	£20,366	£100,709
Profit Before Tax	£5,318	£5,613	£6,147	£6,694	£7,379	£31,151
Profit After Tax	£4,308	£4,547	£4,979	£5,422	£5,977	£25,233
Change In Property Value	£11,657	£12,006	£22,672	£26,094	£27,659	£100,088
Net Return	£15,964	£16,553	£27,651	£31,516	£33,636	£125,320
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