Flat M5 1 bed 2 baths

Ordsall Lane, Salford M5

North West, England · M5

Initial Investment

First Year

£60,175First Year

Profit From Rental Income

After 5 Years

£19,161

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£50,809

↗ 26%After 5 Years

Return On Investment

116%

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	£15,660	£15,895	£16,292	£16,700	£17,201	£81,747
Total Expenses	£11,458	£11,529	£11,613	£11,699	£11,793	£58,092
Profit Before Tax	£4,202	£4,366	£4,679	£5,001	£5,407	£23,655
Profit After Tax	£3,404	£3,536	£3,790	£4,050	£4,380	£19,161
Change In Property Value	£5,918	£6,095	£11,509	£13,246	£14,041	£50,809
Net Return	£9,321	£9,631	£15,300	£17,297	£18,421	£69,970
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	15%	16%	25%	29%	31%	116%

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