Flat
M5
3 beds
2 baths
Ordsall Lane, Salford M5
North West, England · M5
View property listing
Initial Investment
£118,087First YearProfit From Rental Income
£37,838
↗ 32%After 5 Years
Change In Property Value
£95,372
↗ 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 | £29,400 | £29,841 | £30,587 | £31,352 | £32,292 | £153,472 |
| Total Expenses | £21,070 | £21,193 | £21,341 | £21,493 | £21,661 | £106,758 |
| Profit Before Tax | £8,330 | £8,648 | £9,246 | £9,858 | £10,632 | £46,714 |
| Profit After Tax | £6,748 | £7,005 | £7,489 | £7,985 | £8,612 | £37,838 |
| Change In Property Value | £11,108 | £11,441 | £21,604 | £24,864 | £26,356 | £95,372 |
| Net Return | £17,855 | £18,446 | £29,093 | £32,849 | £34,967 | £133,211 |
| 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