Flat
M5
1 bed
1 bath
Ordsall Lane, Salford M5
North West, England · M5
View property listing
Initial Investment
£47,740First YearProfit From Rental Income
£5,048
↗ 11%After 5 Years
Change In Property Value
£40,132
↗ 26%After 5 Years
Return On Investment
95%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,128 | £10,280 | £10,537 | £10,800 | £11,124 | £52,870 |
| Total Expenses | £9,194 | £9,255 | £9,324 | £9,394 | £9,469 | £46,637 |
| Profit Before Tax | £934 | £1,025 | £1,213 | £1,406 | £1,655 | £6,232 |
| Profit After Tax | £756 | £830 | £982 | £1,139 | £1,341 | £5,048 |
| Change In Property Value | £4,674 | £4,814 | £9,091 | £10,463 | £11,091 | £40,132 |
| Net Return | £5,430 | £5,644 | £10,073 | £11,602 | £12,431 | £45,181 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 11% | 12% | 21% | 24% | 26% | 95% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change