Flat
M5
3 beds
2 baths
Ordsall Lane, Salford M5
North West, England · M5
View property listing
Initial Investment
£118,087First YearProfit From Rental Income
£23,653
↗ 20%After 5 Years
Change In Property Value
£95,372
↗ 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 | £24,072 | £24,433 | £25,044 | £25,670 | £26,440 | £125,659 |
| Total Expenses | £19,097 | £19,179 | £19,283 | £19,389 | £19,509 | £96,458 |
| Profit Before Tax | £4,975 | £5,254 | £5,761 | £6,281 | £6,931 | £29,202 |
| Profit After Tax | £4,030 | £4,256 | £4,666 | £5,087 | £5,614 | £23,653 |
| Change In Property Value | £11,108 | £11,441 | £21,604 | £24,864 | £26,356 | £95,372 |
| Net Return | £15,137 | £15,697 | £26,270 | £29,951 | £31,970 | £119,026 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 13% | 13% | 22% | 25% | 27% | 101% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change