Flat
M5
2 beds
2 baths
Tranquillity, Ordsall Lane, Salford, Greater Manchester M5
North West, England · M5
View property listing
Initial Investment
£134,633First YearProfit From Rental Income
£27,747
↗ 21%After 5 Years
Change In Property Value
£107,550
↗ 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 | £27,144 | £27,551 | £28,240 | £28,946 | £29,814 | £141,695 |
| Total Expenses | £21,280 | £21,366 | £21,478 | £21,593 | £21,722 | £107,439 |
| Profit Before Tax | £5,864 | £6,185 | £6,762 | £7,353 | £8,092 | £34,256 |
| Profit After Tax | £4,750 | £5,010 | £5,477 | £5,956 | £6,555 | £27,747 |
| Change In Property Value | £12,526 | £12,902 | £24,362 | £28,039 | £29,721 | £107,550 |
| Net Return | £17,276 | £17,911 | £29,839 | £33,995 | £36,276 | £135,297 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 13% | 13% | 22% | 25% | 27% | 100% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change