Flat M5 2 beds 2 baths

Ordsall Lane, Salford M5

North West, England · M5

Initial Investment

First Year

£71,500First Year

Profit From Rental Income

After 5 Years

£-2,992

↘ -4%After 5 Years

Change In Property Value

After 5 Years

£60,533

↗ 26%After 5 Years

Return On Investment

80%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,000	£12,180	£12,484	£12,797	£13,181	£62,642
Total Expenses	£12,966	£13,040	£13,123	£13,207	£13,298	£65,634
Profit Before Tax	£-966	£-860	£-638	£-411	£-117	£-2,992
Profit After Tax	£-966	£-860	£-638	£-411	£-117	£-2,992
Change In Property Value	£7,050	£7,262	£13,712	£15,781	£16,728	£60,533
Net Return	£6,084	£6,402	£13,074	£15,371	£16,611	£57,541
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-4%
Total Net Return (%)	9%	9%	18%	21%	23%	80%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change