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
£56,958
↗ 42%After 5 Years
Change In Property Value
£107,550
↗ 26%After 5 Years
Return On Investment
122%
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 | £33,156 | £33,653 | £34,495 | £35,357 | £36,418 | £173,079 |
| Total Expenses | £20,384 | £20,445 | £20,540 | £20,637 | £20,754 | £102,761 |
| Profit Before Tax | £12,772 | £13,208 | £13,955 | £14,720 | £15,664 | £70,318 |
| Profit After Tax | £10,345 | £10,699 | £11,303 | £11,923 | £12,687 | £56,958 |
| Change In Property Value | £12,526 | £12,902 | £24,362 | £28,039 | £29,721 | £107,550 |
| Net Return | £22,871 | £23,600 | £35,666 | £39,962 | £42,409 | £164,507 |
| Return From Rental Income (%) | 8% | 8% | 8% | 9% | 9% | 42% |
| Total Net Return (%) | 17% | 18% | 26% | 30% | 31% | 122% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change