Flat
M5
3 beds
2 baths
Ordsall Lane, Salford M5
North West, England · M5
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£15,824
↗ 18%After 5 Years
Change In Property Value
£72,125
↗ 26%After 5 Years
Return On Investment
102%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,204 | £18,477 | £18,939 | £19,412 | £19,995 | £95,027 |
| Total Expenses | £14,929 | £15,003 | £15,092 | £15,183 | £15,284 | £75,491 |
| Profit Before Tax | £3,275 | £3,474 | £3,847 | £4,229 | £4,711 | £19,536 |
| Profit After Tax | £2,652 | £2,814 | £3,116 | £3,426 | £3,816 | £15,824 |
| Change In Property Value | £8,400 | £8,652 | £16,338 | £18,803 | £19,932 | £72,125 |
| Net Return | £11,052 | £11,466 | £19,454 | £22,229 | £23,747 | £87,949 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 13% | 13% | 22% | 26% | 27% | 102% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change