Flat M5 3 beds 2 baths

Tranquillity, Ordsall Lane, Salford, Greater Manchester M5

North West, England · M5

Initial Investment

First Year

£139,968First Year

Profit From Rental Income

After 5 Years

£29,043

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£111,476

↗ 26%After 5 Years

Return On Investment

100%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£28,128	£28,550	£29,264	£29,995	£30,895	£146,832
Total Expenses	£21,983	£22,071	£22,185	£22,302	£22,435	£110,976
Profit Before Tax	£6,145	£6,479	£7,078	£7,693	£8,460	£35,856
Profit After Tax	£4,978	£5,248	£5,733	£6,231	£6,853	£29,043
Change In Property Value	£12,983	£13,372	£25,252	£29,062	£30,806	£111,476
Net Return	£17,961	£18,620	£30,985	£35,294	£37,659	£140,519
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	13%	13%	22%	25%	27%	100%

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