Flat
M5
1 bed
1 bath
Tranquillity, Ordsall Lane, Salford, Greater Manchester M5
North West, England · M5
View property listing
Initial Investment
£124,495First YearProfit From Rental Income
£52,844
↗ 42%After 5 Years
Change In Property Value
£100,088
↗ 26%After 5 Years
Return On Investment
123%
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 | £30,852 | £31,315 | £32,098 | £32,900 | £33,887 | £161,052 |
| Total Expenses | £19,004 | £19,062 | £19,151 | £19,242 | £19,352 | £95,812 |
| Profit Before Tax | £11,848 | £12,253 | £12,947 | £13,658 | £14,535 | £65,240 |
| Profit After Tax | £9,597 | £9,925 | £10,487 | £11,063 | £11,774 | £52,844 |
| Change In Property Value | £11,657 | £12,006 | £22,672 | £26,094 | £27,659 | £100,088 |
| Net Return | £21,253 | £21,931 | £33,159 | £37,156 | £39,433 | £152,932 |
| Return From Rental Income (%) | 8% | 8% | 8% | 9% | 9% | 42% |
| Total Net Return (%) | 17% | 18% | 27% | 30% | 32% | 123% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change