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
£39,155
↗ 32%After 5 Years
Change In Property Value
£98,526
↗ 26%After 5 Years
Return On Investment
113%
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 | £30,372 | £30,828 | £31,598 | £32,388 | £33,360 | £158,546 |
| Total Expenses | £21,751 | £21,878 | £22,031 | £22,187 | £22,360 | £110,206 |
| Profit Before Tax | £8,621 | £8,950 | £9,568 | £10,201 | £11,000 | £48,340 |
| Profit After Tax | £6,983 | £7,249 | £7,750 | £8,263 | £8,910 | £39,155 |
| Change In Property Value | £11,475 | £11,819 | £22,318 | £25,686 | £27,228 | £98,526 |
| Net Return | £18,458 | £19,069 | £30,068 | £33,949 | £36,138 | £137,682 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 30% | 113% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change