Flat
M5
2 beds
2 baths
321 Ordsall Lane, Salford M5
North West, England · M5
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£32,974
↗ 32%After 5 Years
Change In Property Value
£83,716
↗ 26%After 5 Years
Return On Investment
114%
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 | £25,812 | £26,199 | £26,854 | £27,526 | £28,351 | £134,742 |
| Total Expenses | £18,557 | £18,666 | £18,798 | £18,933 | £19,081 | £94,034 |
| Profit Before Tax | £7,255 | £7,533 | £8,056 | £8,593 | £9,270 | £40,708 |
| Profit After Tax | £5,877 | £6,102 | £6,526 | £6,960 | £7,509 | £32,974 |
| Change In Property Value | £9,750 | £10,043 | £18,964 | £21,825 | £23,135 | £83,716 |
| Net Return | £15,627 | £16,144 | £25,489 | £28,786 | £30,644 | £116,690 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 30% | 114% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change