Flat M5 1 bed 1 bath

Ordsall Lane, Salford M5

North West, England · M5

Initial Investment

First Year

£107,500First Year

Profit From Rental Income

After 5 Years

£21,025

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£87,580

↗ 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	£22,104	£22,436	£22,996	£23,571	£24,279	£115,386
Total Expenses	£17,700	£17,779	£17,878	£17,979	£18,093	£89,429
Profit Before Tax	£4,404	£4,657	£5,118	£5,592	£6,186	£25,957
Profit After Tax	£3,567	£3,772	£4,146	£4,529	£5,010	£21,025
Change In Property Value	£10,200	£10,506	£19,839	£22,833	£24,203	£87,580
Net Return	£13,767	£14,278	£23,985	£27,362	£29,213	£108,605
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
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