Flat
M5
3 beds
1 bath
Bridgewater, Ordsall Lane, Salford M5
North West, England · M5
View property listing
Initial Investment
£122,372First YearProfit From Rental Income
£24,700
↗ 20%After 5 Years
Change In Property Value
£98,526
↗ 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 | £24,864 | £25,237 | £25,868 | £26,515 | £27,310 | £129,793 |
| Total Expenses | £19,662 | £19,745 | £19,851 | £19,960 | £20,082 | £99,300 |
| Profit Before Tax | £5,202 | £5,492 | £6,017 | £6,555 | £7,228 | £30,493 |
| Profit After Tax | £4,214 | £4,448 | £4,873 | £5,309 | £5,855 | £24,700 |
| Change In Property Value | £11,475 | £11,819 | £22,318 | £25,686 | £27,228 | £98,526 |
| Net Return | £15,689 | £16,267 | £27,192 | £30,996 | £33,082 | £123,226 |
| 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