Flat M5 3 beds 2 baths

321 Ordsall Lane, Salford M5

North West, England · M5

Initial Investment

First Year

£128,500First Year

Profit From Rental Income

After 5 Years

£47,505

↗ 37%After 5 Years

Change In Property Value

After 5 Years

£103,035

↗ 26%After 5 Years

Return On Investment

117%

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	£31,596	£32,070	£32,872	£33,693	£34,704	£164,935
Total Expenses	£21,030	£21,123	£21,246	£21,372	£21,516	£106,287
Profit Before Tax	£10,566	£10,947	£11,626	£12,321	£13,188	£58,649
Profit After Tax	£8,559	£8,867	£9,417	£9,980	£10,683	£47,505
Change In Property Value	£12,000	£12,360	£23,340	£26,862	£28,474	£103,035
Net Return	£20,559	£21,227	£32,757	£36,842	£39,156	£150,541
Return From Rental Income (%)	7%	7%	7%	8%	8%	37%
Total Net Return (%)	16%	17%	25%	29%	30%	117%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change