Flat M5 4 beds 1 bath

Bridgewater, Ordsall Lane, Salford M5

North West, England · M5

Initial Investment

First Year

£132,000First Year

Profit From Rental Income

After 5 Years

£27,084

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£105,611

↗ 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	£26,652	£27,052	£27,728	£28,421	£29,274	£139,127
Total Expenses	£20,932	£21,018	£21,129	£21,242	£21,370	£105,690
Profit Before Tax	£5,720	£6,034	£6,600	£7,180	£7,904	£33,437
Profit After Tax	£4,633	£4,887	£5,346	£5,815	£6,402	£27,084
Change In Property Value	£12,300	£12,669	£23,923	£27,534	£29,186	£105,611
Net Return	£16,933	£17,556	£29,269	£33,349	£35,588	£132,696
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
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